Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.51% first-year return on $356k initial cash invested.
-8.51%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$11,121
Rent
-$2,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,121 income − $13,647 expenses = $2,526 out of pocket
Investment Breakdown
|
Purchase Price
$1610k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,103
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,121
Total Expenses
$13,647
Mortgage P&I
72%
$7,990
Property Taxes
12%
$1,297
Home Insurance
5%
$578
HOA
0%
$0
Property Management
12%
$1,335
CapEx
4%
$445
Vacancy
3%
$334
Maintenance
4%
$445
Other
11%
$1,223