Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.59% first-year return on $330k initial cash invested.
-9.59%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$9,873
Rent
-$2,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,873 income − $12,511 expenses = $2,638 out of pocket
Investment Breakdown
|
Purchase Price
$1486k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,861
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,873
Total Expenses
$12,511
Mortgage P&I
76%
$7,534
Property Taxes
10%
$988
Home Insurance
6%
$593
HOA
0%
$39
Property Management
12%
$1,185
CapEx
4%
$395
Vacancy
3%
$296
Maintenance
4%
$395
Other
11%
$1,086