Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.22% first-year return on $371k initial cash invested.
-21.22%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$4,792
Rent
-$6,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,792 income − $11,356 expenses = $6,564 out of pocket
Investment Breakdown
|
Purchase Price
$1682k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$336k
Closing costs
1%
$16,820
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,792
Total Expenses
$11,356
Mortgage P&I
173%
$8,273
Property Taxes
15%
$701
Home Insurance
16%
$752
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527