Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.8% first-year return on $364k initial cash invested.
-14.8%
Cash On Cash
3.33%
Cap Rate
0.52
DSCR
$8,064
Rent
-$4,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,064 income − $12,553 expenses = $4,489 out of pocket
Investment Breakdown
|
Purchase Price
$1647k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$329k
Closing costs
1%
$16,474
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,064
Total Expenses
$12,553
Mortgage P&I
108%
$8,737
Property Taxes
4%
$342
Home Insurance
7%
$604
HOA
2%
$127
Property Management
12%
$968
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$887