Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.24% first-year return on $362k initial cash invested.
-15.24%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$8,571
Rent
-$4,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,571 income − $13,169 expenses = $4,598 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%
$16,379
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,571
Total Expenses
$13,169
Mortgage P&I
96%
$8,261
Property Taxes
17%
$1,416
Home Insurance
7%
$577
HOA
0%
$0
Property Management
12%
$1,029
CapEx
4%
$343
Vacancy
3%
$257
Maintenance
4%
$343
Other
11%
$943