Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.95% first-year return on $332k initial cash invested.
-16.95%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$7,378
Rent
-$4,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,378 income − $12,073 expenses = $4,695 out of pocket
Investment Breakdown
|
Purchase Price
$1497k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,973
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,378
Total Expenses
$12,073
Mortgage P&I
103%
$7,611
Property Taxes
19%
$1,412
Home Insurance
7%
$542
HOA
0%
$0
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$812