Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.08% first-year return on $332k initial cash invested.
-20.08%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$4,320
Rent
-$5,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,320 income − $9,874 expenses = $5,554 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,320
Total Expenses
$9,874
Mortgage P&I
177%
$7,649
Property Taxes
5%
$233
Home Insurance
12%
$523
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475