Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.8% first-year return on $356k initial cash invested.
-18.8%
Cash On Cash
2.25%
Cap Rate
0.36
DSCR
$7,419
Rent
-$5,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,419 income − $13,000 expenses = $5,581 out of pocket
Investment Breakdown
|
Purchase Price
$1610k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,104
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,419
Total Expenses
$13,000
Mortgage P&I
112%
$8,297
Property Taxes
22%
$1,603
Home Insurance
8%
$577
HOA
0%
$0
Property Management
12%
$890
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$816