Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.76% first-year return on $366k initial cash invested.
-20.76%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$4,920
Rent
-$6,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,920 income − $11,248 expenses = $6,328 out of pocket
Investment Breakdown
|
Purchase Price
$1656k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,561
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,920
Total Expenses
$11,248
Mortgage P&I
171%
$8,407
Property Taxes
11%
$556
Home Insurance
12%
$612
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541