Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.01% first-year return on $333k initial cash invested.
-20.01%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$5,742
Rent
-$5,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,742 income − $11,294 expenses = $5,552 out of pocket
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%
$15,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,742
Total Expenses
$11,294
Mortgage P&I
130%
$7,454
Property Taxes
24%
$1,362
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632