Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.37% first-year return on $333k initial cash invested.
-13.37%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$7,336
Rent
-$3,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,336
Total Expenses
$11,047
Mortgage P&I
103%
$7,529
Property Taxes
7%
$500
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$880
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$807