Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.01% first-year return on $333k initial cash invested.
-15.01%
Cash On Cash
2.72%
Cap Rate
0.47
DSCR
$7,880
Rent
-$4,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,880 income − $12,049 expenses = $4,169 out of pocket
Investment Breakdown
|
Purchase Price
$1502k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,016
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,880
Total Expenses
$12,049
Mortgage P&I
92%
$7,260
Property Taxes
20%
$1,568
Home Insurance
7%
$542
HOA
0%
$0
Property Management
12%
$946
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$867