Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.22% first-year return on $352k initial cash invested.
-17.22%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$6,466
Rent
-$5,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,466 income − $11,515 expenses = $5,049 out of pocket
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,466
Total Expenses
$11,515
Mortgage P&I
123%
$7,965
Property Taxes
4%
$262
Home Insurance
9%
$556
HOA
8%
$533
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$711