Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.24% first-year return on $356k initial cash invested.
-16.24%
Cash On Cash
3.01%
Cap Rate
0.48
DSCR
$9,278
Rent
-$4,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,278 income − $14,090 expenses = $4,812 out of pocket
Investment Breakdown
|
Purchase Price
$1607k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$321k
Closing costs
1%
$16,072
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,278
Total Expenses
$14,090
Mortgage P&I
91%
$8,469
Property Taxes
20%
$1,819
Home Insurance
7%
$648
HOA
0%
$0
Property Management
12%
$1,113
CapEx
4%
$371
Vacancy
3%
$278
Maintenance
4%
$371
Other
11%
$1,021