Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.36% first-year return on $357k initial cash invested.
-18.36%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$5,932
Rent
-$5,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,932 income − $11,386 expenses = $5,454 out of pocket
Investment Breakdown
|
Purchase Price
$1612k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$322k
Closing costs
1%
$16,121
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,932
Total Expenses
$11,386
Mortgage P&I
137%
$8,115
Property Taxes
11%
$668
Home Insurance
10%
$586
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653