Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.78% first-year return on $333k initial cash invested.
-13.78%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$8,128
Rent
-$3,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,001
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,128
Total Expenses
$11,951
Mortgage P&I
92%
$7,459
Property Taxes
15%
$1,195
Home Insurance
7%
$534
HOA
0%
$0
Property Management
12%
$975
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$894