Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.49% first-year return on $333k initial cash invested.
-19.49%
Cash On Cash
2.59%
Cap Rate
0.39
DSCR
$7,388
Rent
-$5,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,388 income − $12,793 expenses = $5,405 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,388
Total Expenses
$12,793
Mortgage P&I
113%
$8,343
Property Taxes
19%
$1,399
Home Insurance
7%
$525
HOA
0%
$12
Property Management
12%
$887
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$813