Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.44% first-year return on $363k initial cash invested.
-15.44%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$8,178
Rent
-$4,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,178 income − $12,845 expenses = $4,667 out of pocket
Investment Breakdown
|
Purchase Price
$1642k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$328k
Closing costs
1%
$16,415
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,178
Total Expenses
$12,845
Mortgage P&I
100%
$8,219
Property Taxes
15%
$1,253
Home Insurance
7%
$593
HOA
0%
$0
Property Management
12%
$981
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$900