Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.12% first-year return on $365k initial cash invested.
-11.12%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$10,506
Rent
-$3,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,506 income − $13,892 expenses = $3,386 out of pocket
Investment Breakdown
|
Purchase Price
$1654k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$331k
Closing costs
1%
$16,540
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,506
Total Expenses
$13,892
Mortgage P&I
78%
$8,219
Property Taxes
16%
$1,681
Home Insurance
4%
$420
HOA
0%
$0
Property Management
12%
$1,261
CapEx
4%
$420
Vacancy
3%
$315
Maintenance
4%
$420
Other
11%
$1,156