Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.37% first-year return on $369k initial cash invested.
-18.37%
Cash On Cash
2.21%
Cap Rate
0.36
DSCR
$6,834
Rent
-$5,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,834 income − $12,482 expenses = $5,648 out of pocket
Investment Breakdown
|
Purchase Price
$1671k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$369k
Downpayment
20%
$334k
Closing costs
1%
$16,710
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,834
Total Expenses
$12,482
Mortgage P&I
124%
$8,449
Property Taxes
16%
$1,105
Home Insurance
9%
$605
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$752