Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.4% first-year return on $333k initial cash invested.
-22.4%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$3,162
Rent
-$6,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $9,379 expenses = $6,217 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
$3,162
Total Expenses
$9,379
Mortgage P&I
242%
$7,664
Property Taxes
4%
$116
Home Insurance
17%
$525
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348