Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.94% first-year return on $354k initial cash invested.
-16.94%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$7,104
Rent
-$4,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,104 income − $12,098 expenses = $4,994 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.5%
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
$7,104
Total Expenses
$12,098
Mortgage P&I
114%
$8,067
Property Taxes
15%
$1,057
Home Insurance
8%
$560
HOA
0%
$0
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781