Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.1% first-year return on $357k initial cash invested.
-15.1%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$7,372
Rent
-$4,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,372 income − $11,867 expenses = $4,495 out of pocket
Investment Breakdown
|
Purchase Price
$1615k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,149
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,372
Total Expenses
$11,867
Mortgage P&I
113%
$8,333
Property Taxes
6%
$432
Home Insurance
8%
$595
HOA
0%
$0
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$811