Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.33% first-year return on $362k initial cash invested.
-21.33%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$5,280
Rent
-$6,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,280 income − $11,713 expenses = $6,433 out of pocket
Investment Breakdown
|
Purchase Price
$1638k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$328k
Closing costs
1%
$16,377
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,280
Total Expenses
$11,713
Mortgage P&I
156%
$8,254
Property Taxes
14%
$748
Home Insurance
11%
$592
HOA
6%
$324
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581