Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.99% first-year return on $365k initial cash invested.
-13.99%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$8,192
Rent
-$4,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,192 income − $12,446 expenses = $4,254 out of pocket
Investment Breakdown
|
Purchase Price
$1652k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,519
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,192
Total Expenses
$12,446
Mortgage P&I
102%
$8,353
Property Taxes
8%
$695
Home Insurance
7%
$612
HOA
0%
$0
Property Management
12%
$983
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$901