Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.7% first-year return on $333k initial cash invested.
-16.7%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$5,294
Rent
-$4,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,294
Total Expenses
$9,923
Mortgage P&I
143%
$7,546
Property Taxes
1%
$53
Home Insurance
10%
$524
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582