Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.35% first-year return on $333k initial cash invested.
-21.35%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$3,702
Rent
-$5,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $9,628 expenses = $5,926 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,702
Total Expenses
$9,628
Mortgage P&I
202%
$7,492
Property Taxes
10%
$353
Home Insurance
14%
$525
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407