Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.47% first-year return on $354k initial cash invested.
-16.47%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$8,064
Rent
-$4,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,064 income − $12,921 expenses = $4,857 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.6%
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
$8,064
Total Expenses
$12,921
Mortgage P&I
101%
$8,176
Property Taxes
18%
$1,412
Home Insurance
7%
$560
HOA
0%
$30
Property Management
12%
$968
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$887