Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.53% first-year return on $333k initial cash invested.
-22.53%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$3,104
Rent
-$6,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $9,357 expenses = $6,253 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$9,357
Mortgage P&I
247%
$7,672
Property Taxes
3%
$106
Home Insurance
17%
$525
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341