Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.71% first-year return on $367k initial cash invested.
-10.71%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$9,416
Rent
-$3,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,416 income − $12,688 expenses = $3,272 out of pocket
Investment Breakdown
|
Purchase Price
$1660k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$332k
Closing costs
1%
$16,602
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,416
Total Expenses
$12,688
Mortgage P&I
88%
$8,250
Property Taxes
7%
$632
Home Insurance
6%
$604
HOA
0%
$0
Property Management
12%
$1,130
CapEx
4%
$377
Vacancy
3%
$282
Maintenance
4%
$377
Other
11%
$1,036