Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.78% first-year return on $333k initial cash invested.
-17.78%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$6,926
Rent
-$4,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,926
Total Expenses
$11,858
Mortgage P&I
109%
$7,524
Property Taxes
19%
$1,337
Home Insurance
8%
$525
HOA
2%
$117
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$762