Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.52% first-year return on $356k initial cash invested.
-13.52%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$7,431
Rent
-$4,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,431 income − $11,444 expenses = $4,013 out of pocket
Investment Breakdown
|
Purchase Price
$1610k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,100
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,431
Total Expenses
$11,444
Mortgage P&I
110%
$8,154
Property Taxes
3%
$200
Home Insurance
8%
$564
HOA
0%
$0
Property Management
12%
$892
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$817