Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.57% first-year return on $333k initial cash invested.
-20.57%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,944
Rent
-$5,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,944 income − $9,648 expenses = $5,704 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,944
Total Expenses
$9,648
Mortgage P&I
188%
$7,408
Property Taxes
9%
$372
Home Insurance
13%
$525
HOA
0%
$2
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434