Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.77% first-year return on $333k initial cash invested.
-13.77%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$6,956
Rent
-$3,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.1%
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
$6,956
Total Expenses
$10,774
Mortgage P&I
104%
$7,252
Property Taxes
5%
$368
Home Insurance
8%
$525
HOA
4%
$264
Property Management
12%
$835
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765