Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.3% first-year return on $367k initial cash invested.
-15.3%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$8,052
Rent
-$4,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,052 income − $12,736 expenses = $4,684 out of pocket
Investment Breakdown
|
Purchase Price
$1664k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$333k
Closing costs
1%
$16,637
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,052
Total Expenses
$12,736
Mortgage P&I
105%
$8,417
Property Taxes
13%
$1,039
Home Insurance
7%
$542
HOA
0%
$0
Property Management
12%
$966
CapEx
4%
$322
Vacancy
3%
$242
Maintenance
4%
$322
Other
11%
$886