Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.76% first-year return on $333k initial cash invested.
-13.76%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$6,694
Rent
-$3,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,694 income − $10,510 expenses = $3,816 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
$6,694
Total Expenses
$10,510
Mortgage P&I
112%
$7,506
Property Taxes
2%
$107
Home Insurance
8%
$525
HOA
1%
$96
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736