Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.41% first-year return on $369k initial cash invested.
-15.41%
Cash On Cash
2.99%
Cap Rate
0.48
DSCR
$7,658
Rent
-$4,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,658 income − $12,395 expenses = $4,737 out of pocket
Investment Breakdown
|
Purchase Price
$1671k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$334k
Closing costs
1%
$16,705
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,658
Total Expenses
$12,395
Mortgage P&I
112%
$8,588
Property Taxes
8%
$574
Home Insurance
8%
$630
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$842