Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.3% first-year return on $352k initial cash invested.
-17.3%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$6,126
Rent
-$5,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,126 income − $11,197 expenses = $5,071 out of pocket
Investment Breakdown
|
Purchase Price
$1589k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,126
Total Expenses
$11,197
Mortgage P&I
131%
$8,039
Property Taxes
8%
$519
Home Insurance
9%
$556
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674