Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.32% first-year return on $350k initial cash invested.
-24.32%
Cash On Cash
1.41%
Cap Rate
0.21
DSCR
$5,328
Rent
-$7,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,328 income − $12,424 expenses = $7,096 out of pocket
Investment Breakdown
|
Purchase Price
$1582k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$316k
Closing costs
1%
$15,817
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,328
Total Expenses
$12,424
Mortgage P&I
164%
$8,740
Property Taxes
24%
$1,278
Home Insurance
11%
$595
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586