Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.86% first-year return on $365k initial cash invested.
-14.86%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$7,650
Rent
-$4,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,650 income − $12,165 expenses = $4,515 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,650
Total Expenses
$12,165
Mortgage P&I
109%
$8,356
Property Taxes
8%
$629
Home Insurance
8%
$578
HOA
0%
$0
Property Management
12%
$918
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$842