Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.48% first-year return on $333k initial cash invested.
-14.48%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$7,352
Rent
-$4,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.3%
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
$7,352
Total Expenses
$11,369
Mortgage P&I
101%
$7,441
Property Taxes
12%
$903
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$882
CapEx
4%
$294
Vacancy
3%
$221
Maintenance
4%
$294
Other
11%
$809