Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.14% first-year return on $366k initial cash invested.
-16.14%
Cash On Cash
3.4%
Cap Rate
0.51
DSCR
$9,968
Rent
-$4,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,968 income − $14,890 expenses = $4,922 out of pocket
Investment Breakdown
|
Purchase Price
$1657k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,572
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,968
Total Expenses
$14,890
Mortgage P&I
93%
$9,224
Property Taxes
16%
$1,576
Home Insurance
6%
$591
HOA
1%
$110
Property Management
12%
$1,196
CapEx
4%
$399
Vacancy
3%
$299
Maintenance
4%
$399
Other
11%
$1,096