Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.68% first-year return on $360k initial cash invested.
-15.68%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$6,930
Rent
-$4,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,930 income − $11,628 expenses = $4,698 out of pocket
Investment Breakdown
|
Purchase Price
$1626k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$325k
Closing costs
1%
$16,262
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,930
Total Expenses
$11,628
Mortgage P&I
117%
$8,103
Property Taxes
8%
$574
Home Insurance
9%
$595
HOA
0%
$0
Property Management
12%
$832
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$762