Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.64% first-year return on $332k initial cash invested.
-18.64%
Cash On Cash
2.3%
Cap Rate
0.37
DSCR
$6,879
Rent
-$5,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,879 income − $12,043 expenses = $5,164 out of pocket
Investment Breakdown
|
Purchase Price
$1497k
Downpayment
20.0%
Interest Rate
6.7%
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
$6,879
Total Expenses
$12,043
Mortgage P&I
113%
$7,763
Property Taxes
20%
$1,391
Home Insurance
8%
$551
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757