Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.64% first-year return on $331k initial cash invested.
-15.64%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$6,722
Rent
-$4,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,722 income − $11,037 expenses = $4,315 out of pocket
Investment Breakdown
|
Purchase Price
$1491k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,913
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,722
Total Expenses
$11,037
Mortgage P&I
110%
$7,419
Property Taxes
12%
$781
Home Insurance
8%
$551
HOA
0%
$0
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$739