Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.31% first-year return on $351k initial cash invested.
-18.31%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$6,772
Rent
-$5,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,772 income − $12,130 expenses = $5,358 out of pocket
Investment Breakdown
|
Purchase Price
$1586k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,861
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,772
Total Expenses
$12,130
Mortgage P&I
117%
$7,947
Property Taxes
14%
$975
Home Insurance
9%
$586
HOA
5%
$319
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745