Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.26% first-year return on $353k initial cash invested.
-18.26%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$5,592
Rent
-$5,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,592 income − $10,964 expenses = $5,372 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
$5,592
Total Expenses
$10,964
Mortgage P&I
144%
$8,055
Property Taxes
8%
$449
Home Insurance
10%
$558
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615