Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.49% first-year return on $357k initial cash invested.
-18.49%
Cash On Cash
2.49%
Cap Rate
0.39
DSCR
$6,585
Rent
-$5,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,585 income − $12,083 expenses = $5,498 out of pocket
Investment Breakdown
|
Purchase Price
$1614k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$323k
Closing costs
1%
$16,138
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,585
Total Expenses
$12,083
Mortgage P&I
130%
$8,582
Property Taxes
9%
$621
Home Insurance
9%
$592
HOA
1%
$50
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$198
Maintenance
4%
$263
Other
11%
$724