Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.81% first-year return on $371k initial cash invested.
-5.81%
Cash On Cash
5.77%
Cap Rate
0.86
DSCR
$13,168
Rent
-$1,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,168 income − $14,964 expenses = $1,796 out of pocket
Investment Breakdown
|
Purchase Price
$1681k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$336k
Closing costs
1%
$16,805
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$13,168
Total Expenses
$14,964
Mortgage P&I
71%
$9,343
Property Taxes
5%
$645
Home Insurance
4%
$499
HOA
0%
$0
Property Management
12%
$1,580
CapEx
4%
$527
Vacancy
3%
$395
Maintenance
4%
$527
Other
11%
$1,448