Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.02% first-year return on $359k initial cash invested.
-14.02%
Cash On Cash
3.67%
Cap Rate
0.57
DSCR
$10,323
Rent
-$4,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,323 income − $14,523 expenses = $4,200 out of pocket
Investment Breakdown
|
Purchase Price
$1626k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,257
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,323
Total Expenses
$14,523
Mortgage P&I
85%
$8,758
Property Taxes
16%
$1,662
Home Insurance
6%
$592
HOA
0%
$0
Property Management
12%
$1,239
CapEx
4%
$413
Vacancy
3%
$310
Maintenance
4%
$413
Other
11%
$1,136