Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.7% first-year return on $368k initial cash invested.
-7.7%
Cash On Cash
4.97%
Cap Rate
0.78
DSCR
$11,530
Rent
-$2,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,530 income − $13,890 expenses = $2,360 out of pocket
Investment Breakdown
|
Purchase Price
$1665k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$333k
Closing costs
1%
$16,646
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,530
Total Expenses
$13,890
Mortgage P&I
76%
$8,795
Property Taxes
5%
$561
Home Insurance
5%
$614
HOA
0%
$0
Property Management
12%
$1,384
CapEx
4%
$461
Vacancy
3%
$346
Maintenance
4%
$461
Other
11%
$1,268