Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.68% first-year return on $355k initial cash invested.
-14.68%
Cash On Cash
3.4%
Cap Rate
0.53
DSCR
$9,765
Rent
-$4,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,765 income − $14,110 expenses = $4,345 out of pocket
Investment Breakdown
|
Purchase Price
$1606k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$321k
Closing costs
1%
$16,059
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,765
Total Expenses
$14,110
Mortgage P&I
87%
$8,500
Property Taxes
17%
$1,648
Home Insurance
6%
$612
HOA
0%
$29
Property Management
12%
$1,172
CapEx
4%
$391
Vacancy
3%
$293
Maintenance
4%
$391
Other
11%
$1,074