Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.1% first-year return on $353k initial cash invested.
-18.1%
Cash On Cash
2.47%
Cap Rate
0.39
DSCR
$6,922
Rent
-$5,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,922 income − $12,252 expenses = $5,330 out of pocket
Investment Breakdown
|
Purchase Price
$1597k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,971
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,922
Total Expenses
$12,252
Mortgage P&I
120%
$8,336
Property Taxes
12%
$816
Home Insurance
9%
$601
HOA
2%
$145
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$761