Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.47% first-year return on $332k initial cash invested.
-17.47%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$6,458
Rent
-$4,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,458 income − $11,286 expenses = $4,828 out of pocket
Investment Breakdown
|
Purchase Price
$1494k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,936
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,458
Total Expenses
$11,286
Mortgage P&I
117%
$7,533
Property Taxes
16%
$1,033
Home Insurance
8%
$525
HOA
0%
$0
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710