Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.93% first-year return on $281k initial cash invested.
-11.93%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$7,995
Rent
-$2,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,995 income − $10,783 expenses = $2,788 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
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
$7,995
Total Expenses
$10,783
Mortgage P&I
79%
$6,307
Property Taxes
16%
$1,295
Home Insurance
5%
$438
HOA
0%
$25
Property Management
12%
$959
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$879