Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.25% first-year return on $333k initial cash invested.
-24.25%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$3,976
Rent
-$6,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,976 income − $10,700 expenses = $6,724 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,976
Total Expenses
$10,700
Mortgage P&I
189%
$7,522
Property Taxes
28%
$1,131
Home Insurance
13%
$525
HOA
4%
$171
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437