Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.06% first-year return on $369k initial cash invested.
-16.06%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$6,840
Rent
-$4,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,840 income − $11,782 expenses = $4,942 out of pocket
Investment Breakdown
|
Purchase Price
$1672k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$334k
Closing costs
1%
$16,722
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,840
Total Expenses
$11,782
Mortgage P&I
122%
$8,376
Property Taxes
7%
$489
Home Insurance
9%
$591
HOA
0%
$0
Property Management
12%
$821
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$752