Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.13% first-year return on $357k initial cash invested.
-13.13%
Cash On Cash
3.61%
Cap Rate
0.58
DSCR
$8,316
Rent
-$3,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,316 income − $12,224 expenses = $3,908 out of pocket
Investment Breakdown
|
Purchase Price
$1615k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,150
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,316
Total Expenses
$12,224
Mortgage P&I
101%
$8,433
Property Taxes
5%
$398
Home Insurance
7%
$565
HOA
0%
$0
Property Management
12%
$998
CapEx
4%
$333
Vacancy
3%
$249
Maintenance
4%
$333
Other
11%
$915