Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.69% first-year return on $280k initial cash invested.
-8.69%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$8,330
Rent
-$2,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,330 income − $10,355 expenses = $2,025 out of pocket
Investment Breakdown
|
Purchase Price
$1246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$249k
Closing costs
1%
$12,456
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,330
Total Expenses
$10,355
Mortgage P&I
75%
$6,282
Property Taxes
9%
$788
Home Insurance
5%
$453
HOA
0%
$0
Property Management
12%
$1,000
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$916