Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.07% first-year return on $353k initial cash invested.
-24.07%
Cash On Cash
0.81%
Cap Rate
0.14
DSCR
$4,658
Rent
-$7,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,658 income − $11,747 expenses = $7,089 out of pocket
Investment Breakdown
|
Purchase Price
$1597k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,973
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,658
Total Expenses
$11,747
Mortgage P&I
171%
$7,985
Property Taxes
28%
$1,306
Home Insurance
19%
$873
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512