Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.22% first-year return on $345k initial cash invested.
-28.22%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$5,252
Rent
-$8,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,252 income − $13,361 expenses = $8,109 out of pocket
Investment Breakdown
|
Purchase Price
$1556k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$311k
Closing costs
1%
$15,563
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,252
Total Expenses
$13,361
Mortgage P&I
151%
$7,910
Property Taxes
51%
$2,703
Home Insurance
18%
$962
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578