Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.45% first-year return on $359k initial cash invested.
-19.45%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$6,970
Rent
-$5,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,970 income − $12,793 expenses = $5,823 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,970
Total Expenses
$12,793
Mortgage P&I
117%
$8,159
Property Taxes
24%
$1,652
Home Insurance
8%
$569
HOA
1%
$43
Property Management
12%
$836
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$767