Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.33% first-year return on $357k initial cash invested.
-17.33%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$6,756
Rent
-$5,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,756 income − $11,912 expenses = $5,156 out of pocket
Investment Breakdown
|
Purchase Price
$1614k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,142
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,756
Total Expenses
$11,912
Mortgage P&I
120%
$8,100
Property Taxes
14%
$937
Home Insurance
9%
$578
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743