Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.47% first-year return on $354k initial cash invested.
-8.47%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$9,908
Rent
-$2,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,908 income − $12,405 expenses = $2,497 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,908
Total Expenses
$12,405
Mortgage P&I
84%
$8,291
Property Taxes
2%
$186
Home Insurance
6%
$560
HOA
0%
$0
Property Management
12%
$1,189
CapEx
4%
$396
Vacancy
3%
$297
Maintenance
4%
$396
Other
11%
$1,090