Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27% first-year return on $354k initial cash invested.
-27%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$2,442
Rent
-$7,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,442 income − $10,402 expenses = $7,960 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,442
Total Expenses
$10,402
Mortgage P&I
340%
$8,297
Property Taxes
29%
$714
Home Insurance
23%
$560
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269