Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.34% first-year return on $347k initial cash invested.
-11.34%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$9,618
Rent
-$3,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,618 income − $12,900 expenses = $3,282 out of pocket
Investment Breakdown
|
Purchase Price
$1568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$314k
Closing costs
1%
$15,684
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,618
Total Expenses
$12,900
Mortgage P&I
81%
$7,772
Property Taxes
13%
$1,297
Home Insurance
6%
$560
HOA
0%
$0
Property Management
12%
$1,154
CapEx
4%
$385
Vacancy
3%
$289
Maintenance
4%
$385
Other
11%
$1,058