Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.44% first-year return on $365k initial cash invested.
-20.44%
Cash On Cash
1.96%
Cap Rate
0.31
DSCR
$5,254
Rent
-$6,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,254 income − $11,464 expenses = $6,210 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,254
Total Expenses
$11,464
Mortgage P&I
166%
$8,698
Property Taxes
8%
$402
Home Insurance
11%
$578
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578