Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.42% first-year return on $359k initial cash invested.
-20.42%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$4,386
Rent
-$6,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,386 income − $10,496 expenses = $6,110 out of pocket
Investment Breakdown
|
Purchase Price
$1624k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,243
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,386
Total Expenses
$10,496
Mortgage P&I
183%
$8,017
Property Taxes
9%
$377
Home Insurance
14%
$612
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$132
Maintenance
4%
$175
Other
11%
$482