Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.36% first-year return on $333k initial cash invested.
-17.36%
Cash On Cash
2.67%
Cap Rate
0.42
DSCR
$5,979
Rent
-$4,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,979 income − $10,795 expenses = $4,816 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,979
Total Expenses
$10,795
Mortgage P&I
132%
$7,917
Property Taxes
5%
$321
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$658