Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.24% first-year return on $366k initial cash invested.
-7.24%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$10,200
Rent
-$2,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,200 income − $12,409 expenses = $2,209 out of pocket
Investment Breakdown
|
Purchase Price
$1657k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,573
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,200
Total Expenses
$12,409
Mortgage P&I
80%
$8,197
Property Taxes
1%
$149
Home Insurance
6%
$595
HOA
0%
$0
Property Management
12%
$1,224
CapEx
4%
$408
Vacancy
3%
$306
Maintenance
4%
$408
Other
11%
$1,122