Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.83% first-year return on $330k initial cash invested.
-17.83%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$5,554
Rent
-$4,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,554 income − $10,455 expenses = $4,901 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%
$14,851
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,554
Total Expenses
$10,455
Mortgage P&I
132%
$7,350
Property Taxes
12%
$675
Home Insurance
10%
$542
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611