Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.37% first-year return on $359k initial cash invested.
-8.37%
Cash On Cash
4.49%
Cap Rate
0.74
DSCR
$9,987
Rent
-$2,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,987 income − $12,493 expenses = $2,506 out of pocket
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.5%
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
$9,987
Total Expenses
$12,493
Mortgage P&I
82%
$8,192
Property Taxes
3%
$337
Home Insurance
6%
$569
HOA
0%
$0
Property Management
12%
$1,198
CapEx
4%
$399
Vacancy
3%
$300
Maintenance
4%
$399
Other
11%
$1,099