Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.5% first-year return on $365k initial cash invested.
-24.5%
Cash On Cash
1.26%
Cap Rate
0.19
DSCR
$5,436
Rent
-$7,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,436 income − $12,880 expenses = $7,444 out of pocket
Investment Breakdown
|
Purchase Price
$1651k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,506
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,436
Total Expenses
$12,880
Mortgage P&I
165%
$8,967
Property Taxes
28%
$1,524
Home Insurance
10%
$542
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598