Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.28% first-year return on $346k initial cash invested.
-22.28%
Cash On Cash
1.57%
Cap Rate
0.25
DSCR
$6,026
Rent
-$6,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,026 income − $12,452 expenses = $6,426 out of pocket
Investment Breakdown
|
Purchase Price
$1562k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$312k
Closing costs
1%
$15,623
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,026
Total Expenses
$12,452
Mortgage P&I
137%
$8,232
Property Taxes
27%
$1,615
Home Insurance
9%
$556
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663