Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.38% first-year return on $354k initial cash invested.
-23.38%
Cash On Cash
1.58%
Cap Rate
0.24
DSCR
$5,908
Rent
-$6,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,908 income − $12,807 expenses = $6,899 out of pocket
Investment Breakdown
|
Purchase Price
$1601k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,006
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,908
Total Expenses
$12,807
Mortgage P&I
148%
$8,767
Property Taxes
25%
$1,467
Home Insurance
10%
$565
HOA
0%
$0
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650