Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.88% first-year return on $363k initial cash invested.
-18.88%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$5,702
Rent
-$5,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,702 income − $11,407 expenses = $5,705 out of pocket
Investment Breakdown
|
Purchase Price
$1641k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$363k
Downpayment
20%
$328k
Closing costs
1%
$16,410
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,702
Total Expenses
$11,407
Mortgage P&I
144%
$8,214
Property Taxes
12%
$662
Home Insurance
10%
$593
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627