Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.94% first-year return on $331k initial cash invested.
-19.94%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$4,768
Rent
-$5,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,768 income − $10,263 expenses = $5,495 out of pocket
Investment Breakdown
|
Purchase Price
$1489k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,768
Total Expenses
$10,263
Mortgage P&I
158%
$7,539
Property Taxes
12%
$582
Home Insurance
11%
$521
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524