Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.14% first-year return on $332k initial cash invested.
-17.14%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$6,154
Rent
-$4,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,154 income − $10,894 expenses = $4,740 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,154
Total Expenses
$10,894
Mortgage P&I
124%
$7,642
Property Taxes
10%
$637
Home Insurance
9%
$523
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677