Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.82% first-year return on $357k initial cash invested.
-7.82%
Cash On Cash
4.9%
Cap Rate
0.78
DSCR
$11,642
Rent
-$2,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,642 income − $13,968 expenses = $2,326 out of pocket
Investment Breakdown
|
Purchase Price
$1614k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,143
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,642
Total Expenses
$13,968
Mortgage P&I
73%
$8,446
Property Taxes
8%
$968
Home Insurance
5%
$595
HOA
0%
$0
Property Management
12%
$1,397
CapEx
4%
$466
Vacancy
3%
$349
Maintenance
4%
$466
Other
11%
$1,281