Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.07% first-year return on $329k initial cash invested.
-20.07%
Cash On Cash
2.01%
Cap Rate
0.32
DSCR
$4,302
Rent
-$5,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,302 income − $9,798 expenses = $5,496 out of pocket
Investment Breakdown
|
Purchase Price
$1479k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$296k
Closing costs
1%
$14,790
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,302
Total Expenses
$9,798
Mortgage P&I
181%
$7,801
Property Taxes
0%
$17
Home Insurance
12%
$518
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473