Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.92% first-year return on $280k initial cash invested.
-15.92%
Cash On Cash
2.84%
Cap Rate
0.46
DSCR
$6,460
Rent
-$3,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,460 income − $10,174 expenses = $3,714 out of pocket
Investment Breakdown
|
Purchase Price
$1248k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,475
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,460
Total Expenses
$10,174
Mortgage P&I
99%
$6,406
Property Taxes
17%
$1,126
Home Insurance
7%
$446
HOA
0%
$0
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$711