Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.27% first-year return on $354k initial cash invested.
-10.27%
Cash On Cash
4.81%
Cap Rate
0.71
DSCR
$11,046
Rent
-$3,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,046 income − $14,076 expenses = $3,030 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,046
Total Expenses
$14,076
Mortgage P&I
81%
$9,000
Property Taxes
7%
$760
Home Insurance
5%
$560
HOA
0%
$0
Property Management
12%
$1,326
CapEx
4%
$442
Vacancy
3%
$331
Maintenance
4%
$442
Other
11%
$1,215