Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.88% first-year return on $333k initial cash invested.
-13.88%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$8,456
Rent
-$3,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,456 income − $12,309 expenses = $3,853 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.3%
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
$8,456
Total Expenses
$12,309
Mortgage P&I
88%
$7,421
Property Taxes
18%
$1,488
Home Insurance
6%
$525
HOA
0%
$0
Property Management
12%
$1,015
CapEx
4%
$338
Vacancy
3%
$254
Maintenance
4%
$338
Other
11%
$930