Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.94% first-year return on $333k initial cash invested.
-17.94%
Cash On Cash
2.72%
Cap Rate
0.42
DSCR
$7,044
Rent
-$4,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,044 income − $12,027 expenses = $4,983 out of pocket
Investment Breakdown
|
Purchase Price
$1502k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,016
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,044
Total Expenses
$12,027
Mortgage P&I
115%
$8,101
Property Taxes
14%
$973
Home Insurance
8%
$558
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775