Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.15% first-year return on $330k initial cash invested.
-5.15%
Cash On Cash
5.5%
Cap Rate
0.88
DSCR
$11,884
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,884 income − $13,303 expenses = $1,419 out of pocket
Investment Breakdown
|
Purchase Price
$1488k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$298k
Closing costs
1%
$14,876
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,884
Total Expenses
$13,303
Mortgage P&I
65%
$7,759
Property Taxes
10%
$1,154
Home Insurance
3%
$350
HOA
0%
$0
Property Management
12%
$1,426
CapEx
4%
$475
Vacancy
3%
$357
Maintenance
4%
$475
Other
11%
$1,307