Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.74% first-year return on $333k initial cash invested.
-14.74%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$7,324
Rent
-$4,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,324 income − $11,412 expenses = $4,088 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.5%
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
$7,324
Total Expenses
$11,412
Mortgage P&I
103%
$7,573
Property Taxes
11%
$823
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$879
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$806