Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.56% first-year return on $331k initial cash invested.
-15.56%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$7,384
Rent
-$4,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,384 income − $11,674 expenses = $4,290 out of pocket
Investment Breakdown
|
Purchase Price
$1489k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,893
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,384
Total Expenses
$11,674
Mortgage P&I
101%
$7,474
Property Taxes
10%
$749
Home Insurance
13%
$941
HOA
0%
$0
Property Management
12%
$886
CapEx
4%
$295
Vacancy
3%
$222
Maintenance
4%
$295
Other
11%
$812