Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.75% first-year return on $369k initial cash invested.
-15.75%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$8,066
Rent
-$4,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,066 income − $12,909 expenses = $4,843 out of pocket
Investment Breakdown
|
Purchase Price
$1671k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$334k
Closing costs
1%
$16,711
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,066
Total Expenses
$12,909
Mortgage P&I
104%
$8,419
Property Taxes
14%
$1,138
Home Insurance
8%
$609
HOA
0%
$0
Property Management
12%
$968
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$887