Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.75% first-year return on $333k initial cash invested.
-14.75%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$6,878
Rent
-$4,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,878 income − $10,970 expenses = $4,092 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,878
Total Expenses
$10,970
Mortgage P&I
110%
$7,556
Property Taxes
8%
$551
Home Insurance
8%
$525
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757