Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.26% first-year return on $359k initial cash invested.
-10.26%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$8,992
Rent
-$3,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,992 income − $12,063 expenses = $3,071 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.4%
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
$8,992
Total Expenses
$12,063
Mortgage P&I
91%
$8,164
Property Taxes
3%
$272
Home Insurance
6%
$569
HOA
0%
$0
Property Management
12%
$1,079
CapEx
4%
$360
Vacancy
3%
$270
Maintenance
4%
$360
Other
11%
$989