Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.31% first-year return on $330k initial cash invested.
-13.31%
Cash On Cash
3.18%
Cap Rate
0.55
DSCR
$9,672
Rent
-$3,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1484k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,842
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,672
Total Expenses
$13,330
Mortgage P&I
74%
$7,204
Property Taxes
24%
$2,312
Home Insurance
5%
$525
HOA
0%
$0
Property Management
12%
$1,161
CapEx
4%
$387
Vacancy
3%
$290
Maintenance
4%
$387
Other
11%
$1,064