Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.25% first-year return on $333k initial cash invested.
-11.25%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$9,134
Rent
-$3,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,134 income − $12,258 expenses = $3,124 out of pocket
Investment Breakdown
|
Purchase Price
$1501k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,006
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,134
Total Expenses
$12,258
Mortgage P&I
82%
$7,526
Property Taxes
12%
$1,085
Home Insurance
6%
$542
HOA
0%
$0
Property Management
12%
$1,096
CapEx
4%
$365
Vacancy
3%
$274
Maintenance
4%
$365
Other
11%
$1,005