Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.21% first-year return on $365k initial cash invested.
-15.21%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$8,265
Rent
-$4,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,265 income − $12,887 expenses = $4,622 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,504
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,265
Total Expenses
$12,887
Mortgage P&I
101%
$8,358
Property Taxes
14%
$1,125
Home Insurance
7%
$593
HOA
0%
$0
Property Management
12%
$992
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$909