Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.14% first-year return on $333k initial cash invested.
-22.14%
Cash On Cash
1.81%
Cap Rate
0.28
DSCR
$6,153
Rent
-$6,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,153 income − $12,294 expenses = $6,141 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
7.2%
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
$6,153
Total Expenses
$12,294
Mortgage P&I
133%
$8,153
Property Taxes
25%
$1,524
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677