Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.28% first-year return on $367k initial cash invested.
-8.28%
Cash On Cash
4.98%
Cap Rate
0.77
DSCR
$11,530
Rent
-$2,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,530 income − $14,064 expenses = $2,534 out of pocket
Investment Breakdown
|
Purchase Price
$1662k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$332k
Closing costs
1%
$16,623
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,530
Total Expenses
$14,064
Mortgage P&I
78%
$8,969
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