Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.79% first-year return on $368k initial cash invested.
-12.79%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$11,680
Rent
-$3,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,680 income − $15,602 expenses = $3,922 out of pocket
Investment Breakdown
|
Purchase Price
$1666k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$333k
Closing costs
1%
$16,662
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,680
Total Expenses
$15,602
Mortgage P&I
72%
$8,425
Property Taxes
22%
$2,613
Home Insurance
5%
$593
HOA
0%
$0
Property Management
12%
$1,402
CapEx
4%
$467
Vacancy
3%
$350
Maintenance
4%
$467
Other
11%
$1,285