Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.59% first-year return on $352k initial cash invested.
-21.59%
Cash On Cash
1.73%
Cap Rate
0.27
DSCR
$4,970
Rent
-$6,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,970 income − $11,301 expenses = $6,331 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,970
Total Expenses
$11,301
Mortgage P&I
169%
$8,423
Property Taxes
8%
$397
Home Insurance
11%
$556
HOA
5%
$235
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547