Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.66% first-year return on $365k initial cash invested.
-15.66%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$8,866
Rent
-$4,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,866 income − $13,622 expenses = $4,756 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
$8,866
Total Expenses
$13,622
Mortgage P&I
93%
$8,284
Property Taxes
16%
$1,458
Home Insurance
7%
$578
HOA
3%
$287
Property Management
12%
$1,064
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$975