Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.51% first-year return on $368k initial cash invested.
-16.51%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$7,406
Rent
-$5,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,406 income − $12,469 expenses = $5,063 out of pocket
Investment Breakdown
|
Purchase Price
$1666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$333k
Closing costs
1%
$16,662
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,406
Total Expenses
$12,469
Mortgage P&I
112%
$8,296
Property Taxes
14%
$1,060
Home Insurance
8%
$595
HOA
0%
$0
Property Management
12%
$889
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$815