Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.55% first-year return on $363k initial cash invested.
-20.55%
Cash On Cash
1.97%
Cap Rate
0.31
DSCR
$6,195
Rent
-$6,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,195 income − $12,419 expenses = $6,224 out of pocket
Investment Breakdown
|
Purchase Price
$1645k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$329k
Closing costs
1%
$16,452
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,195
Total Expenses
$12,419
Mortgage P&I
140%
$8,673
Property Taxes
17%
$1,045
Home Insurance
10%
$595
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681