Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.58% first-year return on $348k initial cash invested.
-16.58%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$8,178
Rent
-$4,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,178 income − $12,983 expenses = $4,805 out of pocket
Investment Breakdown
|
Purchase Price
$1571k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$314k
Closing costs
1%
$15,706
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,178
Total Expenses
$12,983
Mortgage P&I
97%
$7,921
Property Taxes
21%
$1,722
Home Insurance
7%
$560
HOA
0%
$0
Property Management
12%
$981
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$900