Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.54% first-year return on $333k initial cash invested.
-12.54%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$7,808
Rent
-$3,478
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
$7,808
Total Expenses
$11,286
Mortgage P&I
95%
$7,395
Property Taxes
8%
$627
Home Insurance
7%
$525
HOA
1%
$85
Property Management
12%
$937
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$859