Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.03% first-year return on $362k initial cash invested.
-13.03%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$8,484
Rent
-$3,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,484 income − $12,419 expenses = $3,935 out of pocket
Investment Breakdown
|
Purchase Price
$1640k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$328k
Closing costs
1%
$16,399
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,484
Total Expenses
$12,419
Mortgage P&I
97%
$8,211
Property Taxes
9%
$731
Home Insurance
7%
$593
HOA
0%
$0
Property Management
12%
$1,018
CapEx
4%
$339
Vacancy
3%
$255
Maintenance
4%
$339
Other
11%
$933