Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.65% first-year return on $362k initial cash invested.
-16.65%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$7,860
Rent
-$5,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,860 income − $12,884 expenses = $5,024 out of pocket
Investment Breakdown
|
Purchase Price
$1639k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$328k
Closing costs
1%
$16,388
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,860
Total Expenses
$12,884
Mortgage P&I
105%
$8,246
Property Taxes
18%
$1,388
Home Insurance
7%
$578
HOA
0%
$0
Property Management
12%
$943
CapEx
4%
$314
Vacancy
3%
$236
Maintenance
4%
$314
Other
11%
$865