Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.15% first-year return on $364k initial cash invested.
-12.15%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$8,426
Rent
-$3,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,426 income − $12,115 expenses = $3,689 out of pocket
Investment Breakdown
|
Purchase Price
$1649k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,426
Total Expenses
$12,115
Mortgage P&I
97%
$8,206
Property Taxes
6%
$467
Home Insurance
7%
$577
HOA
0%
$0
Property Management
12%
$1,011
CapEx
4%
$337
Vacancy
3%
$253
Maintenance
4%
$337
Other
11%
$927