Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.06% first-year return on $371k initial cash invested.
-16.06%
Cash On Cash
3.48%
Cap Rate
0.52
DSCR
$10,191
Rent
-$4,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,191 income − $15,157 expenses = $4,966 out of pocket
Investment Breakdown
|
Purchase Price
$1681k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$336k
Closing costs
1%
$16,812
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,191
Total Expenses
$15,157
Mortgage P&I
93%
$9,431
Property Taxes
16%
$1,667
Home Insurance
6%
$593
HOA
0%
$0
Property Management
12%
$1,223
CapEx
4%
$408
Vacancy
3%
$306
Maintenance
4%
$408
Other
11%
$1,121