Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.92% first-year return on $333k initial cash invested.
-18.92%
Cash On Cash
2.33%
Cap Rate
0.37
DSCR
$6,090
Rent
-$5,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,090 income − $11,336 expenses = $5,246 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.9%
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
$6,090
Total Expenses
$11,336
Mortgage P&I
130%
$7,918
Property Taxes
13%
$821
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$731
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$670