Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.3% first-year return on $356k initial cash invested.
-21.3%
Cash On Cash
2.18%
Cap Rate
0.33
DSCR
$6,525
Rent
-$6,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,525 income − $12,847 expenses = $6,322 out of pocket
Investment Breakdown
|
Purchase Price
$1611k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,105
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,525
Total Expenses
$12,847
Mortgage P&I
138%
$8,985
Property Taxes
16%
$1,048
Home Insurance
9%
$595
HOA
0%
$0
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718