Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.77% first-year return on $354k initial cash invested.
-19.77%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$5,592
Rent
-$5,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,592 income − $11,424 expenses = $5,832 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$354k
Downpayment
20%
$320k
Closing costs
1%
$16,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,592
Total Expenses
$11,424
Mortgage P&I
144%
$8,043
Property Taxes
16%
$919
Home Insurance
10%
$560
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615