Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.68% first-year return on $333k initial cash invested.
-20.68%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$5,764
Rent
-$5,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,764 income − $11,504 expenses = $5,740 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
$5,764
Total Expenses
$11,504
Mortgage P&I
131%
$7,556
Property Taxes
25%
$1,462
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$634