Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.32% first-year return on $354k initial cash invested.
-18.32%
Cash On Cash
2.4%
Cap Rate
0.39
DSCR
$7,794
Rent
-$5,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,794 income − $13,191 expenses = $5,397 out of pocket
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,978
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,794
Total Expenses
$13,191
Mortgage P&I
106%
$8,285
Property Taxes
22%
$1,678
Home Insurance
7%
$578
HOA
0%
$0
Property Management
12%
$935
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$857