Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.87% first-year return on $330k initial cash invested.
-14.87%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$6,891
Rent
-$4,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,891 income − $10,985 expenses = $4,094 out of pocket
Investment Breakdown
|
Purchase Price
$1488k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$298k
Closing costs
1%
$14,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,891
Total Expenses
$10,985
Mortgage P&I
109%
$7,534
Property Taxes
9%
$586
Home Insurance
8%
$521
HOA
0%
$0
Property Management
12%
$827
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$758