Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.85% first-year return on $281k initial cash invested.
-23.85%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$2,592
Rent
-$5,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $8,167 expenses = $5,575 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,592
Total Expenses
$8,167
Mortgage P&I
249%
$6,455
Property Taxes
15%
$392
Home Insurance
17%
$438
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285