Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.43% first-year return on $351k initial cash invested.
-22.43%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$4,005
Rent
-$6,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,005 income − $10,562 expenses = $6,557 out of pocket
Investment Breakdown
|
Purchase Price
$1584k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$317k
Closing costs
1%
$15,844
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,005
Total Expenses
$10,562
Mortgage P&I
201%
$8,053
Property Taxes
14%
$546
Home Insurance
15%
$593
HOA
0%
$8
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441