Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.86% first-year return on $333k initial cash invested.
-16.86%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$6,056
Rent
-$4,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,056 income − $10,734 expenses = $4,678 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
$6,056
Total Expenses
$10,734
Mortgage P&I
124%
$7,509
Property Taxes
11%
$641
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666