Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.8% first-year return on $345k initial cash invested.
-18.8%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$6,974
Rent
-$5,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,974 income − $12,386 expenses = $5,412 out of pocket
Investment Breakdown
|
Purchase Price
$1559k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$345k
Downpayment
20%
$312k
Closing costs
1%
$15,590
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,974
Total Expenses
$12,386
Mortgage P&I
114%
$7,924
Property Taxes
22%
$1,542
Home Insurance
8%
$549
HOA
0%
$0
Property Management
12%
$837
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$767