Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.35% first-year return on $362k initial cash invested.
-16.35%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$7,575
Rent
-$4,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,575 income − $12,512 expenses = $4,937 out of pocket
Investment Breakdown
|
Purchase Price
$1640k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$328k
Closing costs
1%
$16,399
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,575
Total Expenses
$12,512
Mortgage P&I
111%
$8,393
Property Taxes
12%
$891
Home Insurance
8%
$595
HOA
1%
$58
Property Management
12%
$909
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$833