Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.25% first-year return on $365k initial cash invested.
-16.25%
Cash On Cash
3.11%
Cap Rate
0.48
DSCR
$9,232
Rent
-$4,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,232 income − $14,169 expenses = $4,937 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
7.1%
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
$9,232
Total Expenses
$14,169
Mortgage P&I
96%
$8,843
Property Taxes
17%
$1,609
Home Insurance
6%
$578
HOA
0%
$0
Property Management
12%
$1,108
CapEx
4%
$369
Vacancy
3%
$277
Maintenance
4%
$369
Other
11%
$1,016