Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.1% first-year return on $331k initial cash invested.
-20.1%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$5,988
Rent
-$5,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,988 income − $11,541 expenses = $5,553 out of pocket
Investment Breakdown
|
Purchase Price
$1493k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$299k
Closing costs
1%
$14,926
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,988
Total Expenses
$11,541
Mortgage P&I
125%
$7,481
Property Taxes
25%
$1,504
Home Insurance
9%
$518
HOA
0%
$0
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659