Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.61% first-year return on $333k initial cash invested.
-17.61%
Cash On Cash
2.94%
Cap Rate
0.45
DSCR
$7,587
Rent
-$4,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,587 income − $12,473 expenses = $4,886 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
7.3%
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
$7,587
Total Expenses
$12,473
Mortgage P&I
109%
$8,263
Property Taxes
15%
$1,106
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$910
CapEx
4%
$303
Vacancy
3%
$228
Maintenance
4%
$303
Other
11%
$835