Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.68% first-year return on $359k initial cash invested.
-21.68%
Cash On Cash
2.24%
Cap Rate
0.33
DSCR
$6,802
Rent
-$6,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,802 income − $13,295 expenses = $6,493 out of pocket
Investment Breakdown
|
Purchase Price
$1626k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$325k
Closing costs
1%
$16,260
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,802
Total Expenses
$13,295
Mortgage P&I
136%
$9,251
Property Taxes
13%
$890
Home Insurance
9%
$595
HOA
4%
$247
Property Management
12%
$816
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$748