Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.29% first-year return on $353k initial cash invested.
-16.29%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$8,200
Rent
-$4,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,200 income − $12,991 expenses = $4,791 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,200
Total Expenses
$12,991
Mortgage P&I
99%
$8,115
Property Taxes
17%
$1,409
Home Insurance
7%
$558
HOA
1%
$121
Property Management
12%
$984
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$902