Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.05% first-year return on $353k initial cash invested.
-19.05%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$5,102
Rent
-$5,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,102 income − $10,706 expenses = $5,604 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,102
Total Expenses
$10,706
Mortgage P&I
158%
$8,065
Property Taxes
6%
$324
Home Insurance
11%
$558
HOA
0%
$25
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561