Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.76% first-year return on $367k initial cash invested.
-20.76%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$6,244
Rent
-$6,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,244 income − $12,587 expenses = $6,343 out of pocket
Investment Breakdown
|
Purchase Price
$1660k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$332k
Closing costs
1%
$16,599
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,244
Total Expenses
$12,587
Mortgage P&I
133%
$8,312
Property Taxes
26%
$1,601
Home Insurance
9%
$551
HOA
0%
$0
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687