Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.5% first-year return on $356k initial cash invested.
-15.5%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$7,552
Rent
-$4,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,552 income − $12,155 expenses = $4,603 out of pocket
Investment Breakdown
|
Purchase Price
$1612k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,117
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,552
Total Expenses
$12,155
Mortgage P&I
107%
$8,044
Property Taxes
12%
$931
Home Insurance
8%
$612
HOA
0%
$0
Property Management
12%
$906
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$831