Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.66% first-year return on $358k initial cash invested.
-17.66%
Cash On Cash
2.4%
Cap Rate
0.39
DSCR
$6,922
Rent
-$5,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,922 income − $12,185 expenses = $5,263 out of pocket
Investment Breakdown
|
Purchase Price
$1617k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$323k
Closing costs
1%
$16,168
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,922
Total Expenses
$12,185
Mortgage P&I
119%
$8,214
Property Taxes
15%
$1,027
Home Insurance
9%
$590
HOA
0%
$0
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$761