Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.93% first-year return on $354k initial cash invested.
-17.93%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$7,006
Rent
-$5,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,006 income − $12,298 expenses = $5,292 out of pocket
Investment Breakdown
|
Purchase Price
$1601k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,005
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,006
Total Expenses
$12,298
Mortgage P&I
116%
$8,141
Property Taxes
17%
$1,215
Home Insurance
8%
$560
HOA
0%
$0
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771