Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.65% first-year return on $332k initial cash invested.
-14.65%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$6,644
Rent
-$4,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,644 income − $10,696 expenses = $4,052 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,644
Total Expenses
$10,696
Mortgage P&I
113%
$7,490
Property Taxes
6%
$424
Home Insurance
8%
$523
HOA
0%
$0
Property Management
12%
$797
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$731