Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.52% first-year return on $333k initial cash invested.
-6.52%
Cash On Cash
4.67%
Cap Rate
0.8
DSCR
$9,714
Rent
-$1,807
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
6.1%
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
$9,714
Total Expenses
$11,521
Mortgage P&I
75%
$7,255
Property Taxes
5%
$437
Home Insurance
5%
$525
HOA
0%
$0
Property Management
12%
$1,166
CapEx
4%
$389
Vacancy
3%
$291
Maintenance
4%
$389
Other
11%
$1,069