Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.26% first-year return on $333k initial cash invested.
-15.26%
Cash On Cash
2.7%
Cap Rate
0.46
DSCR
$5,990
Rent
-$4,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,990
Total Expenses
$10,225
Mortgage P&I
123%
$7,376
Property Taxes
5%
$286
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659