Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.54% first-year return on $330k initial cash invested.
-15.54%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$8,774
Rent
-$4,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,774 income − $13,041 expenses = $4,267 out of pocket
Investment Breakdown
|
Purchase Price
$1483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,834
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,774
Total Expenses
$13,041
Mortgage P&I
85%
$7,454
Property Taxes
17%
$1,477
Home Insurance
6%
$508
HOA
7%
$619
Property Management
12%
$1,053
CapEx
4%
$351
Vacancy
3%
$263
Maintenance
4%
$351
Other
11%
$965