Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.84% first-year return on $355k initial cash invested.
-16.84%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$6,782
Rent
-$4,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,782 income − $11,764 expenses = $4,982 out of pocket
Investment Breakdown
|
Purchase Price
$1605k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$321k
Closing costs
1%
$16,052
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,782
Total Expenses
$11,764
Mortgage P&I
118%
$7,983
Property Taxes
12%
$820
Home Insurance
10%
$656
HOA
0%
$0
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$746