Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.55% first-year return on $366k initial cash invested.
-14.55%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$9,286
Rent
-$4,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,286 income − $13,720 expenses = $4,434 out of pocket
Investment Breakdown
|
Purchase Price
$1655k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,551
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,286
Total Expenses
$13,720
Mortgage P&I
89%
$8,274
Property Taxes
18%
$1,695
Home Insurance
6%
$595
HOA
0%
$0
Property Management
12%
$1,114
CapEx
4%
$371
Vacancy
3%
$279
Maintenance
4%
$371
Other
11%
$1,021