Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.92% first-year return on $354k initial cash invested.
-22.92%
Cash On Cash
1.7%
Cap Rate
0.26
DSCR
$6,477
Rent
-$6,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,477 income − $13,235 expenses = $6,758 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,989
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,477
Total Expenses
$13,235
Mortgage P&I
135%
$8,758
Property Taxes
25%
$1,626
Home Insurance
9%
$560
HOA
1%
$90
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712