Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.7% first-year return on $362k initial cash invested.
-13.7%
Cash On Cash
3.52%
Cap Rate
0.56
DSCR
$9,795
Rent
-$4,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,795 income − $13,933 expenses = $4,138 out of pocket
Investment Breakdown
|
Purchase Price
$1640k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$328k
Closing costs
1%
$16,397
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,795
Total Expenses
$13,933
Mortgage P&I
87%
$8,558
Property Taxes
15%
$1,491
Home Insurance
6%
$554
HOA
0%
$0
Property Management
12%
$1,175
CapEx
4%
$392
Vacancy
3%
$294
Maintenance
4%
$392
Other
11%
$1,077