Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.04% first-year return on $364k initial cash invested.
-15.04%
Cash On Cash
3.23%
Cap Rate
0.51
DSCR
$7,786
Rent
-$4,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,786 income − $12,347 expenses = $4,561 out of pocket
Investment Breakdown
|
Purchase Price
$1647k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$329k
Closing costs
1%
$16,470
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,786
Total Expenses
$12,347
Mortgage P&I
112%
$8,685
Property Taxes
6%
$436
Home Insurance
7%
$576
HOA
0%
$4
Property Management
12%
$934
CapEx
4%
$311
Vacancy
3%
$234
Maintenance
4%
$311
Other
11%
$856