Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.81% first-year return on $330k initial cash invested.
-9.81%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$10,644
Rent
-$2,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,644 income − $13,344 expenses = $2,700 out of pocket
Investment Breakdown
|
Purchase Price
$1487k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,871
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,644
Total Expenses
$13,344
Mortgage P&I
71%
$7,543
Property Taxes
14%
$1,534
Home Insurance
6%
$648
HOA
0%
$0
Property Management
12%
$1,277
CapEx
4%
$426
Vacancy
3%
$319
Maintenance
4%
$426
Other
11%
$1,171