Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.98% first-year return on $356k initial cash invested.
-22.98%
Cash On Cash
1.63%
Cap Rate
0.25
DSCR
$6,218
Rent
-$6,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,218 income − $13,035 expenses = $6,817 out of pocket
Investment Breakdown
|
Purchase Price
$1609k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,093
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,218
Total Expenses
$13,035
Mortgage P&I
141%
$8,760
Property Taxes
25%
$1,575
Home Insurance
9%
$542
HOA
1%
$43
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684