Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.75% first-year return on $354k initial cash invested.
-16.75%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$8,158
Rent
-$4,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,158 income − $13,096 expenses = $4,938 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.6%
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
$8,158
Total Expenses
$13,096
Mortgage P&I
100%
$8,191
Property Taxes
19%
$1,572
Home Insurance
7%
$560
HOA
0%
$0
Property Management
12%
$979
CapEx
4%
$326
Vacancy
3%
$245
Maintenance
4%
$326
Other
11%
$897