Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.6% first-year return on $332k initial cash invested.
-28.6%
Cash On Cash
0.43%
Cap Rate
0.06
DSCR
$3,398
Rent
-$7,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,398 income − $11,309 expenses = $7,911 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,398
Total Expenses
$11,309
Mortgage P&I
245%
$8,309
Property Taxes
39%
$1,321
Home Insurance
15%
$523
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374