Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.9% first-year return on $333k initial cash invested.
-15.9%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$7,970
Rent
-$4,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,970 income − $12,380 expenses = $4,410 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.6%
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
$7,970
Total Expenses
$12,380
Mortgage P&I
96%
$7,671
Property Taxes
18%
$1,474
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$956
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$877