Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.82% first-year return on $358k initial cash invested.
-20.82%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$5,010
Rent
-$6,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,010 income − $11,228 expenses = $6,218 out of pocket
Investment Breakdown
|
Purchase Price
$1621k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$324k
Closing costs
1%
$16,208
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,010
Total Expenses
$11,228
Mortgage P&I
163%
$8,185
Property Taxes
14%
$683
Home Insurance
12%
$595
HOA
1%
$63
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551