Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.02% first-year return on $281k initial cash invested.
-20.02%
Cash On Cash
1.9%
Cap Rate
0.3
DSCR
$4,076
Rent
-$4,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $8,756 expenses = $4,680 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
$4,076
Total Expenses
$8,756
Mortgage P&I
159%
$6,496
Property Taxes
9%
$377
Home Insurance
11%
$438
HOA
1%
$60
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448