Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.07% first-year return on $371k initial cash invested.
-18.07%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$9,693
Rent
-$5,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,693 income − $15,280 expenses = $5,587 out of pocket
Investment Breakdown
|
Purchase Price
$1682k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$336k
Closing costs
1%
$16,815
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,693
Total Expenses
$15,280
Mortgage P&I
89%
$8,581
Property Taxes
10%
$965
Home Insurance
6%
$612
HOA
19%
$1,826
Property Management
12%
$1,163
CapEx
4%
$388
Vacancy
3%
$291
Maintenance
4%
$388
Other
11%
$1,066