Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.52% first-year return on $347k initial cash invested.
-13.52%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$8,994
Rent
-$3,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,994 income − $12,910 expenses = $3,916 out of pocket
Investment Breakdown
|
Purchase Price
$1569k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$314k
Closing costs
1%
$15,688
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,994
Total Expenses
$12,910
Mortgage P&I
88%
$7,926
Property Taxes
15%
$1,368
Home Insurance
6%
$558
HOA
0%
$0
Property Management
12%
$1,079
CapEx
4%
$360
Vacancy
3%
$270
Maintenance
4%
$360
Other
11%
$989