Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.27% first-year return on $353k initial cash invested.
-20.27%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$4,518
Rent
-$5,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,518 income − $10,481 expenses = $5,963 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,518
Total Expenses
$10,481
Mortgage P&I
177%
$7,981
Property Taxes
9%
$405
Home Insurance
12%
$558
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497