Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.99% first-year return on $352k initial cash invested.
-18.99%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$6,632
Rent
-$5,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,632 income − $12,210 expenses = $5,578 out of pocket
Investment Breakdown
|
Purchase Price
$1593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$319k
Closing costs
1%
$15,926
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,632
Total Expenses
$12,210
Mortgage P&I
119%
$7,886
Property Taxes
23%
$1,509
Home Insurance
8%
$560
HOA
0%
$0
Property Management
12%
$796
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$730