Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.96% first-year return on $333k initial cash invested.
-17.96%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$6,489
Rent
-$4,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,489 income − $11,471 expenses = $4,982 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,489
Total Expenses
$11,471
Mortgage P&I
116%
$7,504
Property Taxes
19%
$1,234
Home Insurance
8%
$525
HOA
0%
$0
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714