Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.27% first-year return on $354k initial cash invested.
-13.27%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$7,440
Rent
-$3,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,440 income − $11,349 expenses = $3,909 out of pocket
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,440
Total Expenses
$11,349
Mortgage P&I
108%
$8,001
Property Taxes
3%
$259
Home Insurance
8%
$559
HOA
0%
$0
Property Management
12%
$893
CapEx
4%
$298
Vacancy
3%
$223
Maintenance
4%
$298
Other
11%
$818