Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.36% first-year return on $364k initial cash invested.
-18.36%
Cash On Cash
2.37%
Cap Rate
0.38
DSCR
$8,320
Rent
-$5,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,320 income − $13,890 expenses = $5,570 out of pocket
Investment Breakdown
|
Purchase Price
$1648k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,475
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,320
Total Expenses
$13,890
Mortgage P&I
102%
$8,494
Property Taxes
14%
$1,182
Home Insurance
8%
$648
HOA
9%
$737
Property Management
12%
$998
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$915