Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.08% first-year return on $330k initial cash invested.
-24.08%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$5,223
Rent
-$6,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,223 income − $11,851 expenses = $6,628 out of pocket
Investment Breakdown
|
Purchase Price
$1487k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,873
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,223
Total Expenses
$11,851
Mortgage P&I
143%
$7,462
Property Taxes
38%
$1,974
Home Insurance
10%
$542
HOA
2%
$96
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575