Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.32% first-year return on $333k initial cash invested.
-27.32%
Cash On Cash
0.55%
Cap Rate
0.08
DSCR
$2,200
Rent
-$7,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,200 income − $9,777 expenses = $7,577 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,993
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,200
Total Expenses
$9,777
Mortgage P&I
371%
$8,170
Property Taxes
14%
$299
Home Insurance
25%
$560
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242