Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.35% first-year return on $351k initial cash invested.
-22.35%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$5,138
Rent
-$6,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,138 income − $11,680 expenses = $6,542 out of pocket
Investment Breakdown
|
Purchase Price
$1587k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,867
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,138
Total Expenses
$11,680
Mortgage P&I
155%
$7,945
Property Taxes
26%
$1,359
Home Insurance
11%
$578
HOA
1%
$50
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565