Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.29% first-year return on $333k initial cash invested.
-16.29%
Cash On Cash
2.8%
Cap Rate
0.45
DSCR
$7,802
Rent
-$4,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,802 income − $12,321 expenses = $4,519 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.7%
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
$7,802
Total Expenses
$12,321
Mortgage P&I
99%
$7,707
Property Taxes
18%
$1,437
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858