Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.89% first-year return on $333k initial cash invested.
-26.89%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$2,344
Rent
-$7,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $9,805 expenses = $7,461 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,344
Total Expenses
$9,805
Mortgage P&I
334%
$7,833
Property Taxes
28%
$650
Home Insurance
22%
$525
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258