Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.94% first-year return on $332k initial cash invested.
-14.94%
Cash On Cash
3.32%
Cap Rate
0.52
DSCR
$9,734
Rent
-$4,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,734 income − $13,868 expenses = $4,134 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.9%
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
$9,734
Total Expenses
$13,868
Mortgage P&I
81%
$7,878
Property Taxes
15%
$1,458
Home Insurance
5%
$523
HOA
7%
$700
Property Management
12%
$1,168
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,071