Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.8% first-year return on $333k initial cash invested.
-21.8%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$5,052
Rent
-$6,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,052 income − $11,102 expenses = $6,050 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,052
Total Expenses
$11,102
Mortgage P&I
152%
$7,692
Property Taxes
23%
$1,167
Home Insurance
10%
$525
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556