Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.41% first-year return on $354k initial cash invested.
-16.41%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$7,472
Rent
-$4,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,472 income − $12,307 expenses = $4,835 out of pocket
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,982
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,472
Total Expenses
$12,307
Mortgage P&I
106%
$7,910
Property Taxes
17%
$1,278
Home Insurance
8%
$578
HOA
0%
$0
Property Management
12%
$897
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$822