Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.92% first-year return on $369k initial cash invested.
-23.92%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$5,328
Rent
-$7,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,328 income − $12,684 expenses = $7,356 out of pocket
Investment Breakdown
|
Purchase Price
$1672k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$334k
Closing costs
1%
$16,718
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,328
Total Expenses
$12,684
Mortgage P&I
158%
$8,421
Property Taxes
32%
$1,731
Home Insurance
12%
$621
HOA
2%
$100
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586