Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.31% first-year return on $352k initial cash invested.
-21.31%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$4,660
Rent
-$6,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,660 income − $10,908 expenses = $6,248 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,660
Total Expenses
$10,908
Mortgage P&I
171%
$7,950
Property Taxes
18%
$818
Home Insurance
12%
$556
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513