Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.31% first-year return on $332k initial cash invested.
-18.31%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$4,636
Rent
-$5,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,636 income − $9,702 expenses = $5,066 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,636
Total Expenses
$9,702
Mortgage P&I
160%
$7,422
Property Taxes
4%
$182
Home Insurance
11%
$523
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510