Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.4% first-year return on $363k initial cash invested.
-13.4%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$9,036
Rent
-$4,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,036 income − $13,084 expenses = $4,048 out of pocket
Investment Breakdown
|
Purchase Price
$1641k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$328k
Closing costs
1%
$16,411
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,036
Total Expenses
$13,084
Mortgage P&I
91%
$8,247
Property Taxes
11%
$1,028
Home Insurance
6%
$560
HOA
2%
$178
Property Management
12%
$1,084
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$994