Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.2% first-year return on $332k initial cash invested.
-20.2%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$6,507
Rent
-$5,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,507 income − $12,096 expenses = $5,589 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,507
Total Expenses
$12,096
Mortgage P&I
115%
$7,511
Property Taxes
28%
$1,850
Home Insurance
8%
$523
HOA
0%
$0
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716