Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.56% first-year return on $330k initial cash invested.
-17.56%
Cash On Cash
2.64%
Cap Rate
0.42
DSCR
$6,540
Rent
-$4,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,540 income − $11,365 expenses = $4,825 out of pocket
Investment Breakdown
|
Purchase Price
$1484k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,844
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,540
Total Expenses
$11,365
Mortgage P&I
120%
$7,823
Property Taxes
12%
$779
Home Insurance
8%
$525
HOA
0%
$14
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$719