Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.46% first-year return on $369k initial cash invested.
-16.46%
Cash On Cash
2.98%
Cap Rate
0.47
DSCR
$9,020
Rent
-$5,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,020 income − $14,074 expenses = $5,054 out of pocket
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$334k
Closing costs
1%
$16,691
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,020
Total Expenses
$14,074
Mortgage P&I
98%
$8,844
Property Taxes
17%
$1,573
Home Insurance
7%
$590
HOA
0%
$0
Property Management
12%
$1,082
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$992