Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.36% first-year return on $359k initial cash invested.
-19.36%
Cash On Cash
2.47%
Cap Rate
0.38
DSCR
$6,232
Rent
-$5,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,232 income − $12,029 expenses = $5,797 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,232
Total Expenses
$12,029
Mortgage P&I
143%
$8,898
Property Taxes
7%
$418
Home Insurance
9%
$569
HOA
0%
$25
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686