Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.41% first-year return on $353k initial cash invested.
-23.41%
Cash On Cash
1.58%
Cap Rate
0.24
DSCR
$5,472
Rent
-$6,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,472 income − $12,356 expenses = $6,884 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
7.3%
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
$5,472
Total Expenses
$12,356
Mortgage P&I
160%
$8,766
Property Taxes
21%
$1,171
Home Insurance
10%
$558
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602