Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.05% first-year return on $356k initial cash invested.
-15.05%
Cash On Cash
3.2%
Cap Rate
0.51
DSCR
$7,442
Rent
-$4,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,442 income − $11,911 expenses = $4,469 out of pocket
Investment Breakdown
|
Purchase Price
$1611k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,107
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,442
Total Expenses
$11,911
Mortgage P&I
114%
$8,465
Property Taxes
4%
$322
Home Insurance
8%
$593
HOA
0%
$0
Property Management
12%
$893
CapEx
4%
$298
Vacancy
3%
$223
Maintenance
4%
$298
Other
11%
$819