Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.46% first-year return on $359k initial cash invested.
-19.46%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$6,908
Rent
-$5,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,908 income − $12,735 expenses = $5,827 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,908
Total Expenses
$12,735
Mortgage P&I
118%
$8,128
Property Taxes
24%
$1,652
Home Insurance
8%
$569
HOA
1%
$38
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760