Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.84% first-year return on $362k initial cash invested.
-15.84%
Cash On Cash
2.97%
Cap Rate
0.48
DSCR
$8,230
Rent
-$4,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,230 income − $13,006 expenses = $4,776 out of pocket
Investment Breakdown
|
Purchase Price
$1637k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$362k
Downpayment
20%
$327k
Closing costs
1%
$16,374
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,230
Total Expenses
$13,006
Mortgage P&I
103%
$8,496
Property Taxes
13%
$1,108
Home Insurance
7%
$604
HOA
0%
$0
Property Management
12%
$988
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$905