Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.87% first-year return on $330k initial cash invested.
-10.87%
Cash On Cash
4.5%
Cap Rate
0.69
DSCR
$11,212
Rent
-$2,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,212 income − $14,206 expenses = $2,994 out of pocket
Investment Breakdown
|
Purchase Price
$1488k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$298k
Closing costs
1%
$14,877
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,212
Total Expenses
$14,206
Mortgage P&I
72%
$8,125
Property Taxes
13%
$1,487
Home Insurance
5%
$534
HOA
2%
$250
Property Management
12%
$1,345
CapEx
4%
$448
Vacancy
3%
$336
Maintenance
4%
$448
Other
11%
$1,233