Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.15% first-year return on $330k initial cash invested.
-24.15%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$6,016
Rent
-$6,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,016 income − $12,647 expenses = $6,631 out of pocket
Investment Breakdown
|
Purchase Price
$1483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,834
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,016
Total Expenses
$12,647
Mortgage P&I
123%
$7,420
Property Taxes
21%
$1,238
Home Insurance
10%
$578
HOA
23%
$1,365
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$180
Maintenance
4%
$241
Other
11%
$662