Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.31% first-year return on $333k initial cash invested.
-20.31%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$4,647
Rent
-$5,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,647 income − $10,284 expenses = $5,637 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,647
Total Expenses
$10,284
Mortgage P&I
163%
$7,565
Property Taxes
13%
$614
Home Insurance
11%
$525
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511