Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.61% first-year return on $354k initial cash invested.
-16.61%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$6,804
Rent
-$4,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,804 income − $11,709 expenses = $4,905 out of pocket
Investment Breakdown
|
Purchase Price
$1601k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,014
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,804
Total Expenses
$11,709
Mortgage P&I
120%
$8,131
Property Taxes
7%
$476
Home Insurance
9%
$586
HOA
3%
$204
Property Management
12%
$816
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$748