Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.61% first-year return on $359k initial cash invested.
-17.61%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$8,007
Rent
-$5,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,007 income − $13,268 expenses = $5,261 out of pocket
Investment Breakdown
|
Purchase Price
$1622k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$324k
Closing costs
1%
$16,217
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,007
Total Expenses
$13,268
Mortgage P&I
104%
$8,307
Property Taxes
19%
$1,512
Home Insurance
7%
$577
HOA
2%
$150
Property Management
12%
$961
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$881