Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.6% first-year return on $332k initial cash invested.
-13.6%
Cash On Cash
3.4%
Cap Rate
0.55
DSCR
$7,060
Rent
-$3,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,060 income − $10,823 expenses = $3,763 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.7%
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
$7,060
Total Expenses
$10,823
Mortgage P&I
109%
$7,716
Property Taxes
3%
$184
Home Insurance
7%
$523
HOA
0%
$0
Property Management
12%
$847
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$777