Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.43% first-year return on $280k initial cash invested.
-14.43%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$5,638
Rent
-$3,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,638 income − $9,011 expenses = $3,373 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,638
Total Expenses
$9,011
Mortgage P&I
110%
$6,218
Property Taxes
5%
$255
Home Insurance
8%
$438
HOA
3%
$182
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$620