Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.21% first-year return on $333k initial cash invested.
-7.21%
Cash On Cash
4.83%
Cap Rate
0.79
DSCR
$10,904
Rent
-$2,002
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
6.5%
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
$10,904
Total Expenses
$12,906
Mortgage P&I
70%
$7,605
Property Taxes
10%
$1,070
Home Insurance
5%
$525
HOA
0%
$0
Property Management
12%
$1,308
CapEx
4%
$436
Vacancy
3%
$327
Maintenance
4%
$436
Other
11%
$1,199