Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.92% first-year return on $370k initial cash invested.
-14.92%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$8,166
Rent
-$4,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,166 income − $12,766 expenses = $4,600 out of pocket
Investment Breakdown
|
Purchase Price
$1676k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$335k
Closing costs
1%
$16,761
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,166
Total Expenses
$12,766
Mortgage P&I
102%
$8,298
Property Taxes
12%
$985
Home Insurance
7%
$593
HOA
1%
$113
Property Management
12%
$980
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$898