Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.34% first-year return on $348k initial cash invested.
-21.34%
Cash On Cash
1.94%
Cap Rate
0.3
DSCR
$6,706
Rent
-$6,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,706 income − $12,899 expenses = $6,193 out of pocket
Investment Breakdown
|
Purchase Price
$1573k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$315k
Closing costs
1%
$15,729
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,706
Total Expenses
$12,899
Mortgage P&I
126%
$8,473
Property Taxes
24%
$1,586
Home Insurance
8%
$560
HOA
0%
$0
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738