Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.35% first-year return on $366k initial cash invested.
-22.35%
Cash On Cash
1.68%
Cap Rate
0.26
DSCR
$6,372
Rent
-$6,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,372 income − $13,180 expenses = $6,808 out of pocket
Investment Breakdown
|
Purchase Price
$1655k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,549
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,372
Total Expenses
$13,180
Mortgage P&I
139%
$8,870
Property Taxes
24%
$1,531
Home Insurance
10%
$612
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701