Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.56% first-year return on $353k initial cash invested.
-15.56%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$6,807
Rent
-$4,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,807 income − $11,384 expenses = $4,577 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,807
Total Expenses
$11,384
Mortgage P&I
117%
$7,968
Property Taxes
8%
$544
Home Insurance
8%
$558
HOA
0%
$0
Property Management
12%
$817
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$749