Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.67% first-year return on $354k initial cash invested.
-12.67%
Cash On Cash
4.26%
Cap Rate
0.63
DSCR
$11,043
Rent
-$3,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,043 income − $14,777 expenses = $3,734 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,043
Total Expenses
$14,777
Mortgage P&I
81%
$8,970
Property Taxes
14%
$1,492
Home Insurance
5%
$560
HOA
0%
$0
Property Management
12%
$1,325
CapEx
4%
$442
Vacancy
3%
$331
Maintenance
4%
$442
Other
11%
$1,215