Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.71% first-year return on $354k initial cash invested.
-16.71%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$7,348
Rent
-$4,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,348 income − $12,273 expenses = $4,925 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,985
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,348
Total Expenses
$12,273
Mortgage P&I
108%
$7,963
Property Taxes
17%
$1,220
Home Insurance
8%
$592
HOA
0%
$0
Property Management
12%
$882
CapEx
4%
$294
Vacancy
3%
$220
Maintenance
4%
$294
Other
11%
$808