Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.05% first-year return on $353k initial cash invested.
-16.05%
Cash On Cash
3.55%
Cap Rate
0.52
DSCR
$11,046
Rent
-$4,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,046 income − $15,768 expenses = $4,722 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,046
Total Expenses
$15,768
Mortgage P&I
81%
$8,995
Property Taxes
22%
$2,459
Home Insurance
5%
$558
HOA
0%
$0
Property Management
12%
$1,326
CapEx
4%
$442
Vacancy
3%
$331
Maintenance
4%
$442
Other
11%
$1,215