Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.26% first-year return on $363k initial cash invested.
-13.26%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$8,486
Rent
-$4,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,486 income − $12,495 expenses = $4,009 out of pocket
Investment Breakdown
|
Purchase Price
$1642k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$328k
Closing costs
1%
$16,423
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,486
Total Expenses
$12,495
Mortgage P&I
98%
$8,311
Property Taxes
8%
$716
Home Insurance
7%
$584
HOA
0%
$0
Property Management
12%
$1,018
CapEx
4%
$339
Vacancy
3%
$255
Maintenance
4%
$339
Other
11%
$933