Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.65% first-year return on $354k initial cash invested.
-13.65%
Cash On Cash
3.45%
Cap Rate
0.56
DSCR
$9,752
Rent
-$4,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,752 income − $13,777 expenses = $4,025 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,752
Total Expenses
$13,777
Mortgage P&I
84%
$8,233
Property Taxes
9%
$873
Home Insurance
6%
$560
HOA
8%
$795
Property Management
12%
$1,170
CapEx
4%
$390
Vacancy
3%
$293
Maintenance
4%
$390
Other
11%
$1,073