Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.21% first-year return on $371k initial cash invested.
-24.21%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$3,316
Rent
-$7,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $10,797 expenses = $7,481 out of pocket
Investment Breakdown
|
Purchase Price
$1680k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$336k
Closing costs
1%
$16,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$10,797
Mortgage P&I
258%
$8,550
Property Taxes
16%
$531
Home Insurance
18%
$588
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365