Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.7% first-year return on $354k initial cash invested.
-12.7%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$7,887
Rent
-$3,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,887 income − $11,632 expenses = $3,745 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.3%
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
$7,887
Total Expenses
$11,632
Mortgage P&I
101%
$7,950
Property Taxes
4%
$335
Home Insurance
7%
$560
HOA
1%
$106
Property Management
12%
$946
CapEx
4%
$315
Vacancy
3%
$237
Maintenance
4%
$315
Other
11%
$868