Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.29% first-year return on $366k initial cash invested.
-9.29%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$10,935
Rent
-$2,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,935 income − $13,765 expenses = $2,830 out of pocket
Investment Breakdown
|
Purchase Price
$1656k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,555
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,935
Total Expenses
$13,765
Mortgage P&I
76%
$8,339
Property Taxes
11%
$1,221
Home Insurance
4%
$488
HOA
0%
$0
Property Management
12%
$1,312
CapEx
4%
$437
Vacancy
3%
$328
Maintenance
4%
$437
Other
11%
$1,203