Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.67% first-year return on $333k initial cash invested.
-18.67%
Cash On Cash
2.82%
Cap Rate
0.42
DSCR
$6,588
Rent
-$5,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,588 income − $11,767 expenses = $5,179 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
7.6%
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
$6,588
Total Expenses
$11,767
Mortgage P&I
128%
$8,440
Property Taxes
9%
$560
Home Insurance
8%
$525
HOA
0%
$0
Property Management
12%
$791
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$725