Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $330k initial cash invested.
-9.56%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$8,814
Rent
-$2,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,814 income − $11,439 expenses = $2,625 out of pocket
Investment Breakdown
|
Purchase Price
$1484k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,839
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,814
Total Expenses
$11,439
Mortgage P&I
85%
$7,493
Property Taxes
5%
$406
Home Insurance
6%
$542
HOA
0%
$0
Property Management
12%
$1,058
CapEx
4%
$353
Vacancy
3%
$264
Maintenance
4%
$353
Other
11%
$970