Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.89% first-year return on $353k initial cash invested.
-19.89%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$5,786
Rent
-$5,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,786 income − $11,637 expenses = $5,851 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,786
Total Expenses
$11,637
Mortgage P&I
139%
$8,055
Property Taxes
16%
$925
Home Insurance
10%
$558
HOA
2%
$133
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$636