Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.37% first-year return on $333k initial cash invested.
-25.37%
Cash On Cash
1.18%
Cap Rate
0.18
DSCR
$4,498
Rent
-$7,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,498 income − $11,535 expenses = $7,037 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,498
Total Expenses
$11,535
Mortgage P&I
185%
$8,334
Property Taxes
21%
$938
Home Insurance
12%
$525
HOA
5%
$208
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495