Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.23% first-year return on $355k initial cash invested.
-15.23%
Cash On Cash
3.57%
Cap Rate
0.53
DSCR
$8,061
Rent
-$4,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,061 income − $12,570 expenses = $4,509 out of pocket
Investment Breakdown
|
Purchase Price
$1606k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$355k
Downpayment
20%
$321k
Closing costs
1%
$16,056
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,061
Total Expenses
$12,570
Mortgage P&I
111%
$8,963
Property Taxes
3%
$226
Home Insurance
7%
$595
HOA
1%
$46
Property Management
12%
$967
CapEx
4%
$322
Vacancy
3%
$242
Maintenance
4%
$322
Other
11%
$887