Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.15% first-year return on $363k initial cash invested.
-22.15%
Cash On Cash
1.88%
Cap Rate
0.29
DSCR
$6,890
Rent
-$6,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,890 income − $13,584 expenses = $6,694 out of pocket
Investment Breakdown
|
Purchase Price
$1641k
Downpayment
20.0%
Interest Rate
7.3%
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
$6,890
Total Expenses
$13,584
Mortgage P&I
130%
$8,989
Property Taxes
24%
$1,656
Home Insurance
9%
$595
HOA
0%
$0
Property Management
12%
$827
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$758