Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.68% first-year return on $354k initial cash invested.
-18.68%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$5,368
Rent
-$5,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,368 income − $10,873 expenses = $5,505 out of pocket
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,368
Total Expenses
$10,873
Mortgage P&I
149%
$8,011
Property Taxes
9%
$478
Home Insurance
10%
$559
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590