Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.17% first-year return on $353k initial cash invested.
-7.17%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$10,770
Rent
-$2,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,770 income − $12,878 expenses = $2,108 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,770
Total Expenses
$12,878
Mortgage P&I
74%
$7,974
Property Taxes
6%
$684
Home Insurance
5%
$558
HOA
0%
$0
Property Management
12%
$1,292
CapEx
4%
$431
Vacancy
3%
$323
Maintenance
4%
$431
Other
11%
$1,185