Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.08% first-year return on $366k initial cash invested.
-28.08%
Cash On Cash
0.49%
Cap Rate
0.07
DSCR
$2,628
Rent
-$8,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $11,184 expenses = $8,556 out of pocket
Investment Breakdown
|
Purchase Price
$1656k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$331k
Closing costs
1%
$16,555
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,628
Total Expenses
$11,184
Mortgage P&I
347%
$9,128
Property Taxes
22%
$570
Home Insurance
23%
$593
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289