Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.43% first-year return on $332k initial cash invested.
-24.43%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$2,914
Rent
-$6,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $9,669 expenses = $6,755 out of pocket
Investment Breakdown
|
Purchase Price
$1494k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,943
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$9,669
Mortgage P&I
270%
$7,877
Property Taxes
9%
$275
Home Insurance
18%
$525
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321