Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.96% first-year return on $354k initial cash invested.
-22.96%
Cash On Cash
1.4%
Cap Rate
0.22
DSCR
$4,155
Rent
-$6,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,155 income − $10,923 expenses = $6,768 out of pocket
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,155
Total Expenses
$10,923
Mortgage P&I
204%
$8,474
Property Taxes
9%
$358
Home Insurance
13%
$560
HOA
3%
$118
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457