Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.95% first-year return on $365k initial cash invested.
-9.95%
Cash On Cash
4.27%
Cap Rate
0.69
DSCR
$9,900
Rent
-$3,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,900 income − $12,922 expenses = $3,022 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.7%
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
$9,900
Total Expenses
$12,922
Mortgage P&I
86%
$8,503
Property Taxes
5%
$475
Home Insurance
6%
$578
HOA
0%
$0
Property Management
12%
$1,188
CapEx
4%
$396
Vacancy
3%
$297
Maintenance
4%
$396
Other
11%
$1,089