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 $363k initial cash invested.
-21.16%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$4,932
Rent
-$6,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,932 income − $11,329 expenses = $6,397 out of pocket
Investment Breakdown
|
Purchase Price
$1642k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$328k
Closing costs
1%
$16,416
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,932
Total Expenses
$11,329
Mortgage P&I
167%
$8,215
Property Taxes
17%
$842
Home Insurance
12%
$595
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543