Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.83% first-year return on $331k initial cash invested.
-10.83%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$9,285
Rent
-$2,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,285 income − $12,274 expenses = $2,989 out of pocket
Investment Breakdown
|
Purchase Price
$1492k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,919
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,285
Total Expenses
$12,274
Mortgage P&I
81%
$7,552
Property Taxes
9%
$792
Home Insurance
6%
$542
HOA
3%
$232
Property Management
12%
$1,114
CapEx
4%
$371
Vacancy
3%
$279
Maintenance
4%
$371
Other
11%
$1,021