Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.74% first-year return on $352k initial cash invested.
-15.74%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$8,104
Rent
-$4,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,104 income − $12,727 expenses = $4,623 out of pocket
Investment Breakdown
|
Purchase Price
$1593k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$319k
Closing costs
1%
$15,925
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,104
Total Expenses
$12,727
Mortgage P&I
100%
$8,105
Property Taxes
15%
$1,238
Home Insurance
8%
$630
HOA
0%
$0
Property Management
12%
$972
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$891