Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.53% first-year return on $281k initial cash invested.
-22.53%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$2,556
Rent
-$5,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $7,822 expenses = $5,266 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,556
Total Expenses
$7,822
Mortgage P&I
255%
$6,511
Property Taxes
0%
$4
Home Insurance
17%
$438
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281