Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.13% first-year return on $357k initial cash invested.
-22.13%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$5,481
Rent
-$6,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,481 income − $12,063 expenses = $6,582 out of pocket
Investment Breakdown
|
Purchase Price
$1614k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,140
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,481
Total Expenses
$12,063
Mortgage P&I
150%
$8,201
Property Taxes
26%
$1,404
Home Insurance
11%
$595
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603