Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.52% first-year return on $354k initial cash invested.
-16.52%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$8,414
Rent
-$4,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,414 income − $13,284 expenses = $4,870 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,992
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,414
Total Expenses
$13,284
Mortgage P&I
96%
$8,044
Property Taxes
20%
$1,706
Home Insurance
7%
$612
HOA
1%
$60
Property Management
12%
$1,010
CapEx
4%
$337
Vacancy
3%
$252
Maintenance
4%
$337
Other
11%
$926