Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.42% first-year return on $332k initial cash invested.
-26.42%
Cash On Cash
0.84%
Cap Rate
0.13
DSCR
$3,208
Rent
-$7,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,208 income − $10,517 expenses = $7,309 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,208
Total Expenses
$10,517
Mortgage P&I
256%
$8,225
Property Taxes
21%
$659
Home Insurance
16%
$523
HOA
1%
$20
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353