Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.32% first-year return on $331k initial cash invested.
-15.32%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$6,418
Rent
-$4,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,418 income − $10,643 expenses = $4,225 out of pocket
Investment Breakdown
|
Purchase Price
$1491k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,906
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,418
Total Expenses
$10,643
Mortgage P&I
115%
$7,357
Property Taxes
6%
$399
Home Insurance
11%
$700
HOA
0%
$4
Property Management
12%
$770
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$706