Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.73% first-year return on $333k initial cash invested.
-17.73%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$6,440
Rent
-$4,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,440 income − $11,356 expenses = $4,916 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
$6,440
Total Expenses
$11,356
Mortgage P&I
116%
$7,438
Property Taxes
19%
$1,203
Home Insurance
8%
$525
HOA
0%
$0
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$708