Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.78% first-year return on $366k initial cash invested.
-14.78%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$8,438
Rent
-$4,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,438 income − $12,946 expenses = $4,508 out of pocket
Investment Breakdown
|
Purchase Price
$1657k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,568
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,438
Total Expenses
$12,946
Mortgage P&I
98%
$8,286
Property Taxes
14%
$1,195
Home Insurance
7%
$595
HOA
0%
$0
Property Management
12%
$1,013
CapEx
4%
$338
Vacancy
3%
$253
Maintenance
4%
$338
Other
11%
$928