Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.2% first-year return on $351k initial cash invested.
-19.2%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$5,092
Rent
-$5,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,092 income − $10,711 expenses = $5,619 out of pocket
Investment Breakdown
|
Purchase Price
$1587k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,868
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,092
Total Expenses
$10,711
Mortgage P&I
158%
$8,024
Property Taxes
7%
$362
Home Insurance
12%
$593
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560