Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.48% first-year return on $364k initial cash invested.
-19.48%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$5,444
Rent
-$5,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,444 income − $11,359 expenses = $5,915 out of pocket
Investment Breakdown
|
Purchase Price
$1649k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,493
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,444
Total Expenses
$11,359
Mortgage P&I
154%
$8,360
Property Taxes
10%
$555
Home Insurance
11%
$593
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599