Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.81% first-year return on $360k initial cash invested.
-14.81%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$8,454
Rent
-$4,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,454 income − $12,903 expenses = $4,449 out of pocket
Investment Breakdown
|
Purchase Price
$1630k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$326k
Closing costs
1%
$16,304
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,454
Total Expenses
$12,903
Mortgage P&I
97%
$8,216
Property Taxes
14%
$1,218
Home Insurance
7%
$595
HOA
0%
$0
Property Management
12%
$1,014
CapEx
4%
$338
Vacancy
3%
$254
Maintenance
4%
$338
Other
11%
$930