Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.39% first-year return on $361k initial cash invested.
-12.39%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$9,718
Rent
-$3,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,718 income − $13,447 expenses = $3,729 out of pocket
Investment Breakdown
|
Purchase Price
$1635k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$327k
Closing costs
1%
$16,346
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,718
Total Expenses
$13,447
Mortgage P&I
84%
$8,187
Property Taxes
16%
$1,539
Home Insurance
4%
$416
HOA
0%
$0
Property Management
12%
$1,166
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,069