Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.47% first-year return on $333k initial cash invested.
-14.47%
Cash On Cash
3.38%
Cap Rate
0.54
DSCR
$9,120
Rent
-$4,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,120 income − $13,141 expenses = $4,021 out of pocket
Investment Breakdown
|
Purchase Price
$1502k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,021
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,120
Total Expenses
$13,141
Mortgage P&I
86%
$7,888
Property Taxes
15%
$1,350
Home Insurance
6%
$535
HOA
3%
$267
Property Management
12%
$1,094
CapEx
4%
$365
Vacancy
3%
$274
Maintenance
4%
$365
Other
11%
$1,003