Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.57% first-year return on $361k initial cash invested.
-16.57%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$8,240
Rent
-$4,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,240 income − $13,229 expenses = $4,989 out of pocket
Investment Breakdown
|
Purchase Price
$1635k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$327k
Closing costs
1%
$16,351
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,240
Total Expenses
$13,229
Mortgage P&I
99%
$8,147
Property Taxes
20%
$1,685
Home Insurance
7%
$595
HOA
0%
$0
Property Management
12%
$989
CapEx
4%
$330
Vacancy
3%
$247
Maintenance
4%
$330
Other
11%
$906