Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.54% first-year return on $351k initial cash invested.
-16.54%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$6,507
Rent
-$4,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,507 income − $11,341 expenses = $4,834 out of pocket
Investment Breakdown
|
Purchase Price
$1584k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,843
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,507
Total Expenses
$11,341
Mortgage P&I
123%
$8,019
Property Taxes
7%
$428
Home Insurance
10%
$682
HOA
0%
$0
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716