Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.85% first-year return on $365k initial cash invested.
-19.85%
Cash On Cash
2.33%
Cap Rate
0.36
DSCR
$7,422
Rent
-$6,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,422 income − $13,457 expenses = $6,035 out of pocket
Investment Breakdown
|
Purchase Price
$1652k
Downpayment
20.0%
Interest Rate
7.2%
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
$7,422
Total Expenses
$13,457
Mortgage P&I
121%
$8,948
Property Taxes
20%
$1,464
Home Insurance
7%
$521
HOA
0%
$0
Property Management
12%
$891
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$816