Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.13% first-year return on $354k initial cash invested.
-20.13%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$4,978
Rent
-$5,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,978 income − $10,917 expenses = $5,939 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,978
Total Expenses
$10,917
Mortgage P&I
161%
$8,014
Property Taxes
13%
$651
Home Insurance
11%
$560
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548