Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -35.31% first-year return on $359k initial cash invested.
-35.31%
Cash On Cash
-1.74%
Cap Rate
-0.29
DSCR
$2,715
Rent
-$10,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $13,280 expenses = $10,565 out of pocket
Investment Breakdown
|
Purchase Price
$1624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,238
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$13,280
Mortgage P&I
298%
$8,097
Property Taxes
132%
$3,582
Home Insurance
25%
$677
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299