Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.23% first-year return on $361k initial cash invested.
-18.23%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$7,053
Rent
-$5,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,053 income − $12,541 expenses = $5,488 out of pocket
Investment Breakdown
|
Purchase Price
$1634k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$327k
Closing costs
1%
$16,341
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,053
Total Expenses
$12,541
Mortgage P&I
118%
$8,312
Property Taxes
17%
$1,213
Home Insurance
8%
$593
HOA
0%
$25
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776