Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.01% first-year return on $280k initial cash invested.
-24.01%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$3,363
Rent
-$5,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $8,970 expenses = $5,607 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$8,970
Mortgage P&I
189%
$6,358
Property Taxes
31%
$1,030
Home Insurance
13%
$437
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370