Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.39% first-year return on $332k initial cash invested.
-10.39%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$10,068
Rent
-$2,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,068 income − $12,941 expenses = $2,873 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,068
Total Expenses
$12,941
Mortgage P&I
74%
$7,475
Property Taxes
15%
$1,520
Home Insurance
5%
$523
HOA
0%
$0
Property Management
12%
$1,208
CapEx
4%
$403
Vacancy
3%
$302
Maintenance
4%
$403
Other
11%
$1,107