Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.96% first-year return on $352k initial cash invested.
-20.96%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$4,368
Rent
-$6,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,368 income − $10,519 expenses = $6,151 out of pocket
Investment Breakdown
|
Purchase Price
$1591k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,913
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,368
Total Expenses
$10,519
Mortgage P&I
184%
$8,025
Property Taxes
10%
$428
Home Insurance
13%
$581
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480