Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.79% first-year return on $333k initial cash invested.
-13.79%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$8,938
Rent
-$3,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,938 income − $12,760 expenses = $3,822 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,985
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,938
Total Expenses
$12,760
Mortgage P&I
85%
$7,589
Property Taxes
17%
$1,480
Home Insurance
7%
$651
HOA
0%
$0
Property Management
12%
$1,073
CapEx
4%
$358
Vacancy
3%
$268
Maintenance
4%
$358
Other
11%
$983