Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $346k initial cash invested.
-11.67%
Cash On Cash
3.88%
Cap Rate
0.63
DSCR
$10,227
Rent
-$3,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,227 income − $13,595 expenses = $3,368 out of pocket
Investment Breakdown
|
Purchase Price
$1564k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$346k
Downpayment
20%
$313k
Closing costs
1%
$15,638
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,227
Total Expenses
$13,595
Mortgage P&I
78%
$8,018
Property Taxes
15%
$1,549
Home Insurance
5%
$551
HOA
0%
$0
Property Management
12%
$1,227
CapEx
4%
$409
Vacancy
3%
$307
Maintenance
4%
$409
Other
11%
$1,125