Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.35% first-year return on $331k initial cash invested.
-13.35%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$6,861
Rent
-$3,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,861 income − $10,541 expenses = $3,680 out of pocket
Investment Breakdown
|
Purchase Price
$1490k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,861
Total Expenses
$10,541
Mortgage P&I
110%
$7,551
Property Taxes
2%
$136
Home Insurance
8%
$522
HOA
0%
$0
Property Management
12%
$823
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$755