Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.73% first-year return on $368k initial cash invested.
-18.73%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$7,257
Rent
-$5,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,257 income − $12,996 expenses = $5,739 out of pocket
Investment Breakdown
|
Purchase Price
$1665k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$333k
Closing costs
1%
$16,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,257
Total Expenses
$12,996
Mortgage P&I
114%
$8,296
Property Taxes
15%
$1,094
Home Insurance
8%
$583
HOA
8%
$556
Property Management
12%
$871
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798