Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.64% first-year return on $363k initial cash invested.
-20.64%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$6,432
Rent
-$6,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,432 income − $12,679 expenses = $6,247 out of pocket
Investment Breakdown
|
Purchase Price
$1643k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$329k
Closing costs
1%
$16,434
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,432
Total Expenses
$12,679
Mortgage P&I
127%
$8,170
Property Taxes
27%
$1,727
Home Insurance
9%
$595
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708