Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.57% first-year return on $356k initial cash invested.
-24.57%
Cash On Cash
1.31%
Cap Rate
0.2
DSCR
$5,764
Rent
-$7,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,764 income − $13,057 expenses = $7,293 out of pocket
Investment Breakdown
|
Purchase Price
$1610k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,102
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,764
Total Expenses
$13,057
Mortgage P&I
153%
$8,820
Property Taxes
29%
$1,678
Home Insurance
10%
$578
HOA
0%
$20
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$634