Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.35% first-year return on $366k initial cash invested.
-18.35%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$7,788
Rent
-$5,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,788 income − $13,385 expenses = $5,597 out of pocket
Investment Breakdown
|
Purchase Price
$1658k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,576
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,788
Total Expenses
$13,385
Mortgage P&I
109%
$8,469
Property Taxes
21%
$1,671
Home Insurance
8%
$595
HOA
0%
$0
Property Management
12%
$935
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$857