Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.94% first-year return on $368k initial cash invested.
-18.94%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$6,406
Rent
-$5,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,406 income − $12,220 expenses = $5,814 out of pocket
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$334k
Closing costs
1%
$16,688
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,406
Total Expenses
$12,220
Mortgage P&I
130%
$8,357
Property Taxes
17%
$1,065
Home Insurance
9%
$580
HOA
1%
$40
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705