Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.23% first-year return on $360k initial cash invested.
-13.23%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$9,830
Rent
-$3,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,830 income − $13,794 expenses = $3,964 out of pocket
Investment Breakdown
|
Purchase Price
$1626k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$325k
Closing costs
1%
$16,263
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,830
Total Expenses
$13,794
Mortgage P&I
84%
$8,299
Property Taxes
16%
$1,525
Home Insurance
6%
$628
HOA
0%
$0
Property Management
12%
$1,180
CapEx
4%
$393
Vacancy
3%
$295
Maintenance
4%
$393
Other
11%
$1,081