Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.64% first-year return on $352k initial cash invested.
-19.64%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$6,176
Rent
-$5,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,176 income − $11,933 expenses = $5,757 out of pocket
Investment Breakdown
|
Purchase Price
$1589k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,889
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,176
Total Expenses
$11,933
Mortgage P&I
132%
$8,139
Property Taxes
18%
$1,139
Home Insurance
9%
$556
HOA
0%
$0
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679