Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.56% first-year return on $333k initial cash invested.
-15.56%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$5,674
Rent
-$4,316
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
6.3%
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
$5,674
Total Expenses
$9,990
Mortgage P&I
131%
$7,453
Property Taxes
1%
$83
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624