Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.19% first-year return on $358k initial cash invested.
-19.19%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$5,386
Rent
-$5,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,386 income − $11,112 expenses = $5,726 out of pocket
Investment Breakdown
|
Purchase Price
$1620k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$324k
Closing costs
1%
$16,197
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,386
Total Expenses
$11,112
Mortgage P&I
151%
$8,148
Property Taxes
9%
$462
Home Insurance
11%
$593
HOA
1%
$79
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592