Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.96% first-year return on $354k initial cash invested.
-17.96%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$5,650
Rent
-$5,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,650 income − $10,948 expenses = $5,298 out of pocket
Investment Breakdown
|
Purchase Price
$1600k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,650
Total Expenses
$10,948
Mortgage P&I
143%
$8,077
Property Taxes
7%
$389
Home Insurance
10%
$560
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622