Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.91% first-year return on $363k initial cash invested.
-18.91%
Cash On Cash
2.81%
Cap Rate
0.42
DSCR
$8,608
Rent
-$5,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,608 income − $14,334 expenses = $5,726 out of pocket
Investment Breakdown
|
Purchase Price
$1645k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$329k
Closing costs
1%
$16,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,608
Total Expenses
$14,334
Mortgage P&I
107%
$9,228
Property Taxes
19%
$1,604
Home Insurance
7%
$576
HOA
0%
$0
Property Management
12%
$1,033
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$947