Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.19% first-year return on $333k initial cash invested.
-21.19%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$4,578
Rent
-$5,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,578 income − $10,459 expenses = $5,881 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,578
Total Expenses
$10,459
Mortgage P&I
166%
$7,591
Property Taxes
17%
$787
Home Insurance
11%
$525
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504