Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.4% first-year return on $358k initial cash invested.
-20.4%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$5,505
Rent
-$6,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,505 income − $11,592 expenses = $6,087 out of pocket
Investment Breakdown
|
Purchase Price
$1620k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$324k
Closing costs
1%
$16,196
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,505
Total Expenses
$11,592
Mortgage P&I
147%
$8,106
Property Taxes
18%
$1,003
Home Insurance
11%
$595
HOA
0%
$16
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606