Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.47% first-year return on $332k initial cash invested.
-11.47%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$9,470
Rent
-$3,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,470 income − $12,644 expenses = $3,174 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.5%
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
$9,470
Total Expenses
$12,644
Mortgage P&I
80%
$7,568
Property Taxes
14%
$1,333
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$1,136
CapEx
4%
$379
Vacancy
3%
$284
Maintenance
4%
$379
Other
11%
$1,042