Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.44% first-year return on $333k initial cash invested.
-13.44%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$7,281
Rent
-$3,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,281 income − $11,016 expenses = $3,735 out of pocket
Investment Breakdown
|
Purchase Price
$1502k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,023
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,281
Total Expenses
$11,016
Mortgage P&I
101%
$7,335
Property Taxes
9%
$664
Home Insurance
7%
$542
HOA
0%
$0
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$801