Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.27% first-year return on $333k initial cash invested.
-25.27%
Cash On Cash
0.85%
Cap Rate
0.13
DSCR
$4,377
Rent
-$7,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $11,390 expenses = $7,013 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,377
Total Expenses
$11,390
Mortgage P&I
181%
$7,903
Property Taxes
34%
$1,475
Home Insurance
12%
$525
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481