Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.22% first-year return on $354k initial cash invested.
-15.22%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$7,623
Rent
-$4,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,623 income − $12,118 expenses = $4,495 out of pocket
Investment Breakdown
|
Purchase Price
$1602k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,017
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,623
Total Expenses
$12,118
Mortgage P&I
106%
$8,106
Property Taxes
11%
$841
Home Insurance
8%
$578
HOA
0%
$0
Property Management
12%
$915
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$839