Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.66% first-year return on $367k initial cash invested.
-15.66%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$9,452
Rent
-$4,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,452 income − $14,243 expenses = $4,791 out of pocket
Investment Breakdown
|
Purchase Price
$1662k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$332k
Closing costs
1%
$16,623
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,452
Total Expenses
$14,243
Mortgage P&I
89%
$8,429
Property Taxes
18%
$1,726
Home Insurance
6%
$594
HOA
3%
$280
Property Management
12%
$1,134
CapEx
4%
$378
Vacancy
3%
$284
Maintenance
4%
$378
Other
11%
$1,040