Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.59% first-year return on $365k initial cash invested.
-10.59%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$10,424
Rent
-$3,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,424 income − $13,644 expenses = $3,220 out of pocket
Investment Breakdown
|
Purchase Price
$1652k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,515
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,424
Total Expenses
$13,644
Mortgage P&I
79%
$8,213
Property Taxes
12%
$1,291
Home Insurance
6%
$595
HOA
0%
$0
Property Management
12%
$1,251
CapEx
4%
$417
Vacancy
3%
$313
Maintenance
4%
$417
Other
11%
$1,147