Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.88% first-year return on $333k initial cash invested.
-17.88%
Cash On Cash
2.53%
Cap Rate
0.4
DSCR
$6,333
Rent
-$4,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,333 income − $11,288 expenses = $4,955 out of pocket
Investment Breakdown
|
Purchase Price
$1498k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,333
Total Expenses
$11,288
Mortgage P&I
124%
$7,857
Property Taxes
12%
$754
Home Insurance
8%
$524
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697