Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.52% first-year return on $359k initial cash invested.
-22.52%
Cash On Cash
1.46%
Cap Rate
0.23
DSCR
$5,056
Rent
-$6,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,056 income − $11,794 expenses = $6,738 out of pocket
Investment Breakdown
|
Purchase Price
$1624k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,242
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,056
Total Expenses
$11,794
Mortgage P&I
168%
$8,506
Property Taxes
15%
$764
Home Insurance
16%
$805
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556