Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.78% first-year return on $354k initial cash invested.
-20.78%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$6,076
Rent
-$6,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,076 income − $12,203 expenses = $6,127 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
$6,076
Total Expenses
$12,203
Mortgage P&I
131%
$7,952
Property Taxes
27%
$1,626
Home Insurance
9%
$560
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668