Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.41% first-year return on $330k initial cash invested.
-25.41%
Cash On Cash
1.11%
Cap Rate
0.17
DSCR
$3,080
Rent
-$6,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $10,064 expenses = $6,984 out of pocket
Investment Breakdown
|
Purchase Price
$1485k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$297k
Closing costs
1%
$14,848
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$10,064
Mortgage P&I
267%
$8,238
Property Taxes
7%
$219
Home Insurance
18%
$560
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339