Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.48% first-year return on $281k initial cash invested.
-3.48%
Cash On Cash
5.65%
Cap Rate
0.95
DSCR
$11,781
Rent
-$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,781 income − $12,594 expenses = $813 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
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
$11,781
Total Expenses
$12,594
Mortgage P&I
53%
$6,224
Property Taxes
16%
$1,927
Home Insurance
4%
$438
HOA
0%
$0
Property Management
12%
$1,414
CapEx
4%
$471
Vacancy
3%
$353
Maintenance
4%
$471
Other
11%
$1,296