Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.79% first-year return on $367k initial cash invested.
-17.79%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$6,860
Rent
-$5,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,860 income − $12,302 expenses = $5,442 out of pocket
Investment Breakdown
|
Purchase Price
$1663k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$333k
Closing costs
1%
$16,627
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,860
Total Expenses
$12,302
Mortgage P&I
124%
$8,540
Property Taxes
11%
$733
Home Insurance
9%
$604
HOA
1%
$93
Property Management
12%
$823
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$755