Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.14% first-year return on $333k initial cash invested.
-20.14%
Cash On Cash
2.09%
Cap Rate
0.33
DSCR
$6,358
Rent
-$5,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,358 income − $11,939 expenses = $5,581 out of pocket
Investment Breakdown
|
Purchase Price
$1498k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,358
Total Expenses
$11,939
Mortgage P&I
125%
$7,931
Property Taxes
21%
$1,323
Home Insurance
8%
$524
HOA
0%
$0
Property Management
12%
$763
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699