Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.27% first-year return on $333k initial cash invested.
-18.27%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$5,644
Rent
-$5,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,644 income − $10,713 expenses = $5,069 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,644
Total Expenses
$10,713
Mortgage P&I
135%
$7,616
Property Taxes
12%
$653
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621