Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.03% first-year return on $281k initial cash invested.
-24.03%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$3,402
Rent
-$5,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $9,018 expenses = $5,616 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
$3,402
Total Expenses
$9,018
Mortgage P&I
186%
$6,341
Property Taxes
32%
$1,083
Home Insurance
13%
$438
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374