Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.69% first-year return on $366k initial cash invested.
-13.69%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$8,997
Rent
-$4,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,997 income − $13,176 expenses = $4,179 out of pocket
Investment Breakdown
|
Purchase Price
$1658k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,584
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,997
Total Expenses
$13,176
Mortgage P&I
91%
$8,222
Property Taxes
9%
$792
Home Insurance
7%
$612
HOA
5%
$490
Property Management
12%
$1,080
CapEx
4%
$360
Vacancy
3%
$270
Maintenance
4%
$360
Other
11%
$990