Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.93% first-year return on $333k initial cash invested.
-17.93%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$4,786
Rent
-$4,976
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%
$14,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,786
Total Expenses
$9,762
Mortgage P&I
154%
$7,388
Property Taxes
5%
$223
Home Insurance
11%
$525
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526