Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.16% first-year return on $366k initial cash invested.
-18.16%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$7,108
Rent
-$5,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,108 income − $12,645 expenses = $5,537 out of pocket
Investment Breakdown
|
Purchase Price
$1656k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,564
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,108
Total Expenses
$12,645
Mortgage P&I
117%
$8,303
Property Taxes
11%
$790
Home Insurance
8%
$595
HOA
8%
$541
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782