Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.16% first-year return on $360k initial cash invested.
-21.16%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$6,765
Rent
-$6,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,765 income − $13,119 expenses = $6,354 out of pocket
Investment Breakdown
|
Purchase Price
$1630k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$326k
Closing costs
1%
$16,303
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,765
Total Expenses
$13,119
Mortgage P&I
121%
$8,163
Property Taxes
28%
$1,863
Home Insurance
9%
$642
HOA
2%
$150
Property Management
12%
$812
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$744