Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.17% first-year return on $359k initial cash invested.
-21.17%
Cash On Cash
1.62%
Cap Rate
0.26
DSCR
$5,282
Rent
-$6,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,282 income − $11,621 expenses = $6,339 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,282
Total Expenses
$11,621
Mortgage P&I
158%
$8,328
Property Taxes
18%
$929
Home Insurance
11%
$569
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581