Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.13% first-year return on $365k initial cash invested.
-17.13%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$7,724
Rent
-$5,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,724 income − $12,936 expenses = $5,212 out of pocket
Investment Breakdown
|
Purchase Price
$1653k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$331k
Closing costs
1%
$16,525
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,724
Total Expenses
$12,936
Mortgage P&I
107%
$8,269
Property Taxes
19%
$1,482
Home Insurance
7%
$558
HOA
0%
$0
Property Management
12%
$927
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$850