Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.02% first-year return on $359k initial cash invested.
-6.02%
Cash On Cash
5.15%
Cap Rate
0.84
DSCR
$11,700
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,700 income − $13,501 expenses = $1,801 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
$11,700
Total Expenses
$13,501
Mortgage P&I
71%
$8,312
Property Taxes
5%
$642
Home Insurance
5%
$569
HOA
0%
$0
Property Management
12%
$1,404
CapEx
4%
$468
Vacancy
3%
$351
Maintenance
4%
$468
Other
11%
$1,287