Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.99% first-year return on $361k initial cash invested.
-13.99%
Cash On Cash
3.79%
Cap Rate
0.58
DSCR
$10,974
Rent
-$4,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,974 income − $15,187 expenses = $4,213 out of pocket
Investment Breakdown
|
Purchase Price
$1636k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$361k
Downpayment
20%
$327k
Closing costs
1%
$16,356
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,974
Total Expenses
$15,187
Mortgage P&I
81%
$8,933
Property Taxes
14%
$1,573
Home Insurance
5%
$560
HOA
4%
$390
Property Management
12%
$1,317
CapEx
4%
$439
Vacancy
3%
$329
Maintenance
4%
$439
Other
11%
$1,207