Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.57% first-year return on $332k initial cash invested.
-27.57%
Cash On Cash
0.61%
Cap Rate
0.09
DSCR
$4,078
Rent
-$7,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,078 income − $11,704 expenses = $7,626 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,078
Total Expenses
$11,704
Mortgage P&I
202%
$8,224
Property Taxes
39%
$1,571
Home Insurance
13%
$523
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449