Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.91% first-year return on $361k initial cash invested.
-17.91%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$6,468
Rent
-$5,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,468 income − $11,852 expenses = $5,384 out of pocket
Investment Breakdown
|
Purchase Price
$1632k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$326k
Closing costs
1%
$16,321
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,468
Total Expenses
$11,852
Mortgage P&I
125%
$8,085
Property Taxes
15%
$975
Home Insurance
9%
$593
HOA
0%
$0
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$711