Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.34% first-year return on $366k initial cash invested.
-15.34%
Cash On Cash
3.02%
Cap Rate
0.49
DSCR
$7,778
Rent
-$4,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,778 income − $12,450 expenses = $4,672 out of pocket
Investment Breakdown
|
Purchase Price
$1655k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,552
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,778
Total Expenses
$12,450
Mortgage P&I
110%
$8,523
Property Taxes
9%
$688
Home Insurance
8%
$595
HOA
0%
$0
Property Management
12%
$933
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$856