Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.36% first-year return on $350k initial cash invested.
-18.36%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$5,246
Rent
-$5,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,246 income − $10,604 expenses = $5,358 out of pocket
Investment Breakdown
|
Purchase Price
$1582k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$316k
Closing costs
1%
$15,821
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,246
Total Expenses
$10,604
Mortgage P&I
150%
$7,844
Property Taxes
8%
$398
Home Insurance
11%
$578
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577