Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.93% first-year return on $352k initial cash invested.
-21.93%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$5,913
Rent
-$6,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,913 income − $12,347 expenses = $6,434 out of pocket
Investment Breakdown
|
Purchase Price
$1591k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,906
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,913
Total Expenses
$12,347
Mortgage P&I
133%
$7,875
Property Taxes
25%
$1,486
Home Insurance
16%
$975
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$650