Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.44% first-year return on $358k initial cash invested.
-17.44%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$7,142
Rent
-$5,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,142 income − $12,339 expenses = $5,197 out of pocket
Investment Breakdown
|
Purchase Price
$1617k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$323k
Closing costs
1%
$16,174
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,142
Total Expenses
$12,339
Mortgage P&I
114%
$8,116
Property Taxes
17%
$1,199
Home Insurance
8%
$595
HOA
0%
$0
Property Management
12%
$857
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786