Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.08% first-year return on $281k initial cash invested.
-24.08%
Cash On Cash
1.35%
Cap Rate
0.21
DSCR
$5,268
Rent
-$5,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,268 income − $10,897 expenses = $5,629 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.3%
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
$5,268
Total Expenses
$10,897
Mortgage P&I
129%
$6,821
Property Taxes
33%
$1,730
Home Insurance
8%
$438
HOA
2%
$117
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579