Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.26% first-year return on $357k initial cash invested.
-8.26%
Cash On Cash
4.44%
Cap Rate
0.75
DSCR
$10,491
Rent
-$2,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,491 income − $12,952 expenses = $2,461 out of pocket
Investment Breakdown
|
Purchase Price
$1616k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,161
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,491
Total Expenses
$12,952
Mortgage P&I
76%
$8,016
Property Taxes
8%
$790
Home Insurance
6%
$578
HOA
0%
$0
Property Management
12%
$1,259
CapEx
4%
$420
Vacancy
3%
$315
Maintenance
4%
$420
Other
11%
$1,154