Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.78% first-year return on $368k initial cash invested.
-12.78%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$8,282
Rent
-$3,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,282 income − $12,205 expenses = $3,923 out of pocket
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$334k
Closing costs
1%
$16,686
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,282
Total Expenses
$12,205
Mortgage P&I
100%
$8,298
Property Taxes
6%
$480
Home Insurance
7%
$612
HOA
0%
$0
Property Management
12%
$994
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$911