Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.17% first-year return on $354k initial cash invested.
-13.17%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$8,084
Rent
-$3,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,084 income − $11,969 expenses = $3,885 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$15,993
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,084
Total Expenses
$11,969
Mortgage P&I
99%
$7,974
Property Taxes
9%
$757
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$970
CapEx
4%
$323
Vacancy
3%
$243
Maintenance
4%
$323
Other
11%
$889