Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.06% first-year return on $366k initial cash invested.
-17.06%
Cash On Cash
2.83%
Cap Rate
0.44
DSCR
$7,670
Rent
-$5,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,670 income − $12,869 expenses = $5,199 out of pocket
Investment Breakdown
|
Purchase Price
$1655k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,553
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,670
Total Expenses
$12,869
Mortgage P&I
115%
$8,791
Property Taxes
9%
$696
Home Insurance
8%
$604
HOA
2%
$170
Property Management
12%
$920
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$844