Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.44% first-year return on $332k initial cash invested.
-19.44%
Cash On Cash
2.6%
Cap Rate
0.39
DSCR
$7,564
Rent
-$5,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,564 income − $12,950 expenses = $5,386 out of pocket
Investment Breakdown
|
Purchase Price
$1497k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,972
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,564
Total Expenses
$12,950
Mortgage P&I
110%
$8,331
Property Taxes
20%
$1,512
Home Insurance
7%
$534
HOA
0%
$0
Property Management
12%
$908
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$832