Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.6% first-year return on $364k initial cash invested.
-20.6%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$6,358
Rent
-$6,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,358 income − $12,614 expenses = $6,256 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$330k
Closing costs
1%
$16,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,358
Total Expenses
$12,614
Mortgage P&I
129%
$8,198
Property Taxes
26%
$1,677
Home Insurance
9%
$578
HOA
0%
$0
Property Management
12%
$763
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699