Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.18% first-year return on $357k initial cash invested.
-23.18%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$7,410
Rent
-$6,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,410 income − $14,303 expenses = $6,893 out of pocket
Investment Breakdown
|
Purchase Price
$1614k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,137
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,410
Total Expenses
$14,303
Mortgage P&I
111%
$8,243
Property Taxes
19%
$1,377
Home Insurance
8%
$595
HOA
21%
$1,570
Property Management
12%
$889
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$815