Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.15% first-year return on $330k initial cash invested.
-14.15%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$8,259
Rent
-$3,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,259 income − $12,148 expenses = $3,889 out of pocket
Investment Breakdown
|
Purchase Price
$1485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,259
Total Expenses
$12,148
Mortgage P&I
89%
$7,361
Property Taxes
18%
$1,460
Home Insurance
6%
$520
HOA
0%
$0
Property Management
12%
$991
CapEx
4%
$330
Vacancy
3%
$248
Maintenance
4%
$330
Other
11%
$908