Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.03% first-year return on $353k initial cash invested.
-17.03%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$6,936
Rent
-$5,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,936 income − $11,946 expenses = $5,010 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
$6,936
Total Expenses
$11,946
Mortgage P&I
117%
$8,105
Property Taxes
13%
$926
Home Insurance
8%
$558
HOA
0%
$0
Property Management
12%
$832
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$763