Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.11% first-year return on $333k initial cash invested.
-11.11%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$9,120
Rent
-$3,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,120 income − $12,202 expenses = $3,082 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.5%
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
$9,120
Total Expenses
$12,202
Mortgage P&I
83%
$7,565
Property Taxes
11%
$1,011
Home Insurance
6%
$525
HOA
0%
$0
Property Management
12%
$1,094
CapEx
4%
$365
Vacancy
3%
$274
Maintenance
4%
$365
Other
11%
$1,003