Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.43% first-year return on $365k initial cash invested.
-11.43%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$9,592
Rent
-$3,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,592 income − $13,073 expenses = $3,481 out of pocket
Investment Breakdown
|
Purchase Price
$1655k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$331k
Closing costs
1%
$16,546
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,592
Total Expenses
$13,073
Mortgage P&I
87%
$8,346
Property Taxes
8%
$755
Home Insurance
6%
$595
HOA
1%
$115
Property Management
12%
$1,151
CapEx
4%
$384
Vacancy
3%
$288
Maintenance
4%
$384
Other
11%
$1,055