Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.47% first-year return on $366k initial cash invested.
-21.47%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$5,714
Rent
-$6,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,714 income − $12,270 expenses = $6,556 out of pocket
Investment Breakdown
|
Purchase Price
$1659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,590
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,714
Total Expenses
$12,270
Mortgage P&I
145%
$8,266
Property Taxes
26%
$1,479
Home Insurance
10%
$581
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629