Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.98% first-year return on $351k initial cash invested.
-17.98%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$6,278
Rent
-$5,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,278 income − $11,537 expenses = $5,259 out of pocket
Investment Breakdown
|
Purchase Price
$1586k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,861
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,278
Total Expenses
$11,537
Mortgage P&I
126%
$7,939
Property Taxes
14%
$878
Home Insurance
9%
$586
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$691