Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.89% first-year return on $281k initial cash invested.
-16.89%
Cash On Cash
2.77%
Cap Rate
0.44
DSCR
$7,095
Rent
-$3,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,095 income − $11,043 expenses = $3,948 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
$7,095
Total Expenses
$11,043
Mortgage P&I
92%
$6,546
Property Taxes
23%
$1,639
Home Insurance
6%
$438
HOA
0%
$8
Property Management
12%
$851
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$780