Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.22% first-year return on $352k initial cash invested.
-15.22%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$7,594
Rent
-$4,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,594 income − $12,065 expenses = $4,471 out of pocket
Investment Breakdown
|
Purchase Price
$1593k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$319k
Closing costs
1%
$15,926
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,594
Total Expenses
$12,065
Mortgage P&I
106%
$8,025
Property Taxes
12%
$898
Home Insurance
7%
$560
HOA
0%
$0
Property Management
12%
$911
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$835