Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.27% first-year return on $363k initial cash invested.
-14.27%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$7,845
Rent
-$4,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,845 income − $12,157 expenses = $4,312 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%
$16,414
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,845
Total Expenses
$12,157
Mortgage P&I
105%
$8,200
Property Taxes
6%
$471
Home Insurance
8%
$593
HOA
3%
$226
Property Management
12%
$941
CapEx
4%
$314
Vacancy
3%
$235
Maintenance
4%
$314
Other
11%
$863