Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.61% first-year return on $333k initial cash invested.
-10.61%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$7,784
Rent
-$2,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.2%
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
$7,784
Total Expenses
$10,727
Mortgage P&I
95%
$7,373
Property Taxes
2%
$183
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$934
CapEx
4%
$311
Vacancy
3%
$234
Maintenance
4%
$311
Other
11%
$856