Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.53% first-year return on $357k initial cash invested.
-15.53%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$8,868
Rent
-$4,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,868 income − $13,491 expenses = $4,623 out of pocket
Investment Breakdown
|
Purchase Price
$1615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,153
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,868
Total Expenses
$13,491
Mortgage P&I
91%
$8,043
Property Taxes
16%
$1,420
Home Insurance
7%
$578
HOA
5%
$435
Property Management
12%
$1,064
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$975