Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.92% first-year return on $354k initial cash invested.
-17.92%
Cash On Cash
2.62%
Cap Rate
0.41
DSCR
$6,468
Rent
-$5,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,468 income − $11,748 expenses = $5,280 out of pocket
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
7.0%
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
$6,468
Total Expenses
$11,748
Mortgage P&I
131%
$8,505
Property Taxes
7%
$450
Home Insurance
9%
$559
HOA
1%
$35
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$711