Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.33% first-year return on $351k initial cash invested.
-14.33%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$8,820
Rent
-$4,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,820 income − $13,017 expenses = $4,197 out of pocket
Investment Breakdown
|
Purchase Price
$1588k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$318k
Closing costs
1%
$15,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,820
Total Expenses
$13,017
Mortgage P&I
90%
$7,967
Property Taxes
17%
$1,495
Home Insurance
6%
$556
HOA
0%
$0
Property Management
12%
$1,058
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$970