Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.38% first-year return on $352k initial cash invested.
-12.38%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$8,274
Rent
-$3,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,274 income − $11,904 expenses = $3,630 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%
$15,898
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,274
Total Expenses
$11,904
Mortgage P&I
97%
$7,989
Property Taxes
6%
$490
Home Insurance
7%
$612
HOA
0%
$0
Property Management
12%
$993
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$910