Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.4% first-year return on $365k initial cash invested.
-24.4%
Cash On Cash
1.51%
Cap Rate
0.22
DSCR
$5,979
Rent
-$7,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,979 income − $13,392 expenses = $7,413 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
7.5%
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
$5,979
Total Expenses
$13,392
Mortgage P&I
155%
$9,256
Property Taxes
26%
$1,526
Home Insurance
10%
$578
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$658