Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.05% first-year return on $332k initial cash invested.
-19.05%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$6,104
Rent
-$5,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,104 income − $11,374 expenses = $5,270 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%
$14,953
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,104
Total Expenses
$11,374
Mortgage P&I
123%
$7,478
Property Taxes
21%
$1,297
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671