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 $364k initial cash invested.
-17.91%
Cash On Cash
2.6%
Cap Rate
0.41
DSCR
$8,019
Rent
-$5,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,019 income − $13,451 expenses = $5,432 out of pocket
Investment Breakdown
|
Purchase Price
$1648k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,478
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,019
Total Expenses
$13,451
Mortgage P&I
108%
$8,683
Property Taxes
18%
$1,448
Home Insurance
7%
$593
HOA
0%
$0
Property Management
12%
$962
CapEx
4%
$321
Vacancy
3%
$241
Maintenance
4%
$321
Other
11%
$882