Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.09% first-year return on $364k initial cash invested.
-17.09%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$7,112
Rent
-$5,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,112 income − $12,293 expenses = $5,181 out of pocket
Investment Breakdown
|
Purchase Price
$1647k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$329k
Closing costs
1%
$16,470
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,112
Total Expenses
$12,293
Mortgage P&I
119%
$8,459
Property Taxes
12%
$860
Home Insurance
8%
$558
HOA
0%
$0
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782