Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.67% first-year return on $347k initial cash invested.
-15.67%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$7,138
Rent
-$4,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,138 income − $11,669 expenses = $4,531 out of pocket
Investment Breakdown
|
Purchase Price
$1566k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$313k
Closing costs
1%
$15,661
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,138
Total Expenses
$11,669
Mortgage P&I
110%
$7,837
Property Taxes
12%
$848
Home Insurance
8%
$556
HOA
0%
$0
Property Management
12%
$857
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$785