Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.21% first-year return on $357k initial cash invested.
-20.21%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$5,616
Rent
-$6,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,616 income − $11,625 expenses = $6,009 out of pocket
Investment Breakdown
|
Purchase Price
$1613k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,131
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,616
Total Expenses
$11,625
Mortgage P&I
142%
$7,984
Property Taxes
20%
$1,136
Home Insurance
11%
$595
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$618