Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.35% first-year return on $351k initial cash invested.
-23.35%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$4,588
Rent
-$6,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,588 income − $11,420 expenses = $6,832 out of pocket
Investment Breakdown
|
Purchase Price
$1586k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,862
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,588
Total Expenses
$11,420
Mortgage P&I
173%
$7,958
Property Taxes
27%
$1,252
Home Insurance
14%
$648
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505