Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.38% first-year return on $354k initial cash invested.
-20.38%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$5,614
Rent
-$6,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,614 income − $11,623 expenses = $6,009 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,614
Total Expenses
$11,623
Mortgage P&I
145%
$8,151
Property Taxes
18%
$1,002
Home Insurance
10%
$560
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$618