Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.33% first-year return on $363k initial cash invested.
-17.33%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$8,138
Rent
-$5,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,138 income − $13,388 expenses = $5,250 out of pocket
Investment Breakdown
|
Purchase Price
$1645k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$329k
Closing costs
1%
$16,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,138
Total Expenses
$13,388
Mortgage P&I
104%
$8,426
Property Taxes
20%
$1,618
Home Insurance
7%
$576
HOA
0%
$0
Property Management
12%
$977
CapEx
4%
$326
Vacancy
3%
$244
Maintenance
4%
$326
Other
11%
$895