Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.64% first-year return on $354k initial cash invested.
-22.64%
Cash On Cash
1.48%
Cap Rate
0.23
DSCR
$4,562
Rent
-$6,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,562 income − $11,242 expenses = $6,680 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,562
Total Expenses
$11,242
Mortgage P&I
186%
$8,476
Property Taxes
14%
$656
Home Insurance
12%
$560
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502