Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.28% first-year return on $280k initial cash invested.
-20.28%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$4,554
Rent
-$4,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,554 income − $9,291 expenses = $4,737 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%
$12,488
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,554
Total Expenses
$9,291
Mortgage P&I
140%
$6,353
Property Taxes
21%
$937
Home Insurance
10%
$453
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501