Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.15% first-year return on $366k initial cash invested.
-17.15%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$7,726
Rent
-$5,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,726 income − $12,962 expenses = $5,236 out of pocket
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,591
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,726
Total Expenses
$12,962
Mortgage P&I
108%
$8,374
Property Taxes
19%
$1,453
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$927
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$850