Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.67% first-year return on $331k initial cash invested.
-15.67%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$7,584
Rent
-$4,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,584 income − $11,900 expenses = $4,316 out of pocket
Investment Breakdown
|
Purchase Price
$1488k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,881
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,584
Total Expenses
$11,900
Mortgage P&I
99%
$7,511
Property Taxes
17%
$1,286
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$910
CapEx
4%
$303
Vacancy
3%
$228
Maintenance
4%
$303
Other
11%
$834