Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.76% first-year return on $333k initial cash invested.
-15.76%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$6,770
Rent
-$4,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,770 income − $11,142 expenses = $4,372 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,991
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,770
Total Expenses
$11,142
Mortgage P&I
113%
$7,674
Property Taxes
9%
$608
Home Insurance
8%
$558
HOA
0%
$0
Property Management
12%
$812
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745