Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.42% first-year return on $371k initial cash invested.
-27.42%
Cash On Cash
0.58%
Cap Rate
0.09
DSCR
$2,366
Rent
-$8,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $10,839 expenses = $8,473 out of pocket
Investment Breakdown
|
Purchase Price
$1680k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$336k
Closing costs
1%
$16,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,366
Total Expenses
$10,839
Mortgage P&I
388%
$9,185
Property Taxes
11%
$261
Home Insurance
25%
$588
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260