Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.44% first-year return on $330k initial cash invested.
-14.44%
Cash On Cash
3.21%
Cap Rate
0.52
DSCR
$7,113
Rent
-$3,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,113 income − $11,087 expenses = $3,974 out of pocket
Investment Breakdown
|
Purchase Price
$1487k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,865
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,113
Total Expenses
$11,087
Mortgage P&I
108%
$7,660
Property Taxes
7%
$466
Home Insurance
8%
$542
HOA
0%
$0
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$213
Maintenance
4%
$285
Other
11%
$782