Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.17% first-year return on $366k initial cash invested.
-20.17%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$5,308
Rent
-$6,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,308 income − $11,459 expenses = $6,151 out of pocket
Investment Breakdown
|
Purchase Price
$1657k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,567
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,308
Total Expenses
$11,459
Mortgage P&I
153%
$8,145
Property Taxes
12%
$618
Home Insurance
17%
$892
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584