Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.5% first-year return on $330k initial cash invested.
-14.5%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$7,968
Rent
-$3,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,968 income − $11,962 expenses = $3,994 out of pocket
Investment Breakdown
|
Purchase Price
$1488k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$298k
Closing costs
1%
$14,878
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,968
Total Expenses
$11,962
Mortgage P&I
93%
$7,388
Property Taxes
17%
$1,340
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$956
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$876