Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.87% first-year return on $281k initial cash invested.
-13.87%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$7,287
Rent
-$3,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,287 income − $10,530 expenses = $3,243 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.6%
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
$7,287
Total Expenses
$10,530
Mortgage P&I
88%
$6,396
Property Taxes
17%
$1,219
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$219
Maintenance
4%
$291
Other
11%
$802