Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.82% first-year return on $357k initial cash invested.
-8.82%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$10,348
Rent
-$2,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,348 income − $12,972 expenses = $2,624 out of pocket
Investment Breakdown
|
Purchase Price
$1615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,149
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,348
Total Expenses
$12,972
Mortgage P&I
78%
$8,078
Property Taxes
6%
$615
Home Insurance
6%
$578
HOA
2%
$183
Property Management
12%
$1,242
CapEx
4%
$414
Vacancy
3%
$310
Maintenance
4%
$414
Other
11%
$1,138