Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.98% first-year return on $331k initial cash invested.
-24.98%
Cash On Cash
1.29%
Cap Rate
0.19
DSCR
$3,108
Rent
-$6,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $9,996 expenses = $6,888 out of pocket
Investment Breakdown
|
Purchase Price
$1490k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,108
Total Expenses
$9,996
Mortgage P&I
269%
$8,360
Property Taxes
2%
$58
Home Insurance
17%
$522
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342