Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.79% first-year return on $330k initial cash invested.
-23.79%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$4,467
Rent
-$6,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,467
Total Expenses
$11,005
Mortgage P&I
164%
$7,347
Property Taxes
29%
$1,294
Home Insurance
12%
$520
HOA
7%
$325
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491