Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.7% first-year return on $333k initial cash invested.
-23.7%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$2,546
Rent
-$6,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $9,122 expenses = $6,576 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,546
Total Expenses
$9,122
Mortgage P&I
299%
$7,616
Property Taxes
5%
$115
Home Insurance
21%
$525
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280