Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.96% first-year return on $371k initial cash invested.
-17.96%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$5,829
Rent
-$5,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,829 income − $11,390 expenses = $5,561 out of pocket
Investment Breakdown
|
Purchase Price
$1683k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$337k
Closing costs
1%
$16,833
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,829
Total Expenses
$11,390
Mortgage P&I
146%
$8,539
Property Taxes
3%
$172
Home Insurance
12%
$698
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641