Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.3% first-year return on $364k initial cash invested.
-27.3%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$4,278
Rent
-$8,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,278 income − $12,569 expenses = $8,291 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,278
Total Expenses
$12,569
Mortgage P&I
196%
$8,378
Property Taxes
50%
$2,159
Home Insurance
14%
$578
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471