Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.29% first-year return on $345k initial cash invested.
-17.29%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$6,374
Rent
-$4,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,374 income − $11,350 expenses = $4,976 out of pocket
Investment Breakdown
|
Purchase Price
$1559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$312k
Closing costs
1%
$15,591
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,374
Total Expenses
$11,350
Mortgage P&I
121%
$7,733
Property Taxes
11%
$680
Home Insurance
12%
$770
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701