Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.84% first-year return on $358k initial cash invested.
-11.84%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$10,740
Rent
-$3,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,740 income − $14,278 expenses = $3,538 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%
$16,212
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,740
Total Expenses
$14,278
Mortgage P&I
77%
$8,232
Property Taxes
15%
$1,606
Home Insurance
7%
$788
HOA
0%
$0
Property Management
12%
$1,289
CapEx
4%
$430
Vacancy
3%
$322
Maintenance
4%
$430
Other
11%
$1,181