Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.65% first-year return on $354k initial cash invested.
-3.65%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$11,757
Rent
-$1,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,757 income − $12,834 expenses = $1,077 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.4%
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
$11,757
Total Expenses
$12,834
Mortgage P&I
68%
$8,028
Property Taxes
2%
$249
Home Insurance
5%
$560
HOA
0%
$0
Property Management
12%
$1,411
CapEx
4%
$470
Vacancy
3%
$353
Maintenance
4%
$470
Other
11%
$1,293