Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.46% first-year return on $362k initial cash invested.
-21.46%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$6,120
Rent
-$6,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,120 income − $12,587 expenses = $6,467 out of pocket
Investment Breakdown
|
Purchase Price
$1636k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$327k
Closing costs
1%
$16,364
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,120
Total Expenses
$12,587
Mortgage P&I
137%
$8,388
Property Taxes
26%
$1,576
Home Insurance
9%
$542
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673