Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.89% first-year return on $356k initial cash invested.
-13.89%
Cash On Cash
3.33%
Cap Rate
0.54
DSCR
$8,074
Rent
-$4,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,074 income − $12,192 expenses = $4,118 out of pocket
Investment Breakdown
|
Purchase Price
$1609k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,085
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,074
Total Expenses
$12,192
Mortgage P&I
102%
$8,259
Property Taxes
7%
$595
Home Insurance
7%
$593
HOA
0%
$0
Property Management
12%
$969
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$888