Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.1% first-year return on $331k initial cash invested.
-17.1%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$6,111
Rent
-$4,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,111 income − $10,823 expenses = $4,712 out of pocket
Investment Breakdown
|
Purchase Price
$1489k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,111
Total Expenses
$10,823
Mortgage P&I
124%
$7,564
Property Taxes
11%
$662
Home Insurance
9%
$521
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672