Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.17% first-year return on $351k initial cash invested.
-20.17%
Cash On Cash
2.35%
Cap Rate
0.36
DSCR
$7,701
Rent
-$5,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,701 income − $13,600 expenses = $5,899 out of pocket
Investment Breakdown
|
Purchase Price
$1585k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,854
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,701
Total Expenses
$13,600
Mortgage P&I
113%
$8,700
Property Taxes
19%
$1,458
Home Insurance
8%
$578
HOA
3%
$246
Property Management
12%
$924
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$847