Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.58% first-year return on $368k initial cash invested.
-21.58%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$5,733
Rent
-$6,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,733 income − $12,347 expenses = $6,614 out of pocket
Investment Breakdown
|
Purchase Price
$1665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$333k
Closing costs
1%
$16,654
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,733
Total Expenses
$12,347
Mortgage P&I
144%
$8,236
Property Taxes
27%
$1,556
Home Insurance
11%
$606
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631