Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.04% first-year return on $362k initial cash invested.
-12.04%
Cash On Cash
3.93%
Cap Rate
0.62
DSCR
$9,117
Rent
-$3,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,117 income − $12,745 expenses = $3,628 out of pocket
Investment Breakdown
|
Purchase Price
$1636k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$327k
Closing costs
1%
$16,358
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,117
Total Expenses
$12,745
Mortgage P&I
95%
$8,626
Property Taxes
5%
$423
Home Insurance
7%
$595
HOA
0%
$0
Property Management
12%
$1,094
CapEx
4%
$365
Vacancy
3%
$274
Maintenance
4%
$365
Other
11%
$1,003