Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.52% first-year return on $365k initial cash invested.
-13.52%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$7,450
Rent
-$4,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,450 income − $11,557 expenses = $4,107 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,450
Total Expenses
$11,557
Mortgage P&I
111%
$8,272
Property Taxes
2%
$173
Home Insurance
8%
$578
HOA
0%
$0
Property Management
12%
$894
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$820