Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.05% first-year return on $352k initial cash invested.
-14.05%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$7,702
Rent
-$4,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,702 income − $11,821 expenses = $4,119 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,897
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,702
Total Expenses
$11,821
Mortgage P&I
105%
$8,096
Property Taxes
6%
$479
Home Insurance
8%
$628
HOA
0%
$0
Property Management
12%
$924
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$847