Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.77% first-year return on $332k initial cash invested.
-10.77%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$9,748
Rent
-$2,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,748 income − $12,726 expenses = $2,978 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.2%
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
$9,748
Total Expenses
$12,726
Mortgage P&I
75%
$7,348
Property Taxes
16%
$1,541
Home Insurance
5%
$523
HOA
0%
$0
Property Management
12%
$1,170
CapEx
4%
$390
Vacancy
3%
$292
Maintenance
4%
$390
Other
11%
$1,072