Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.76% first-year return on $280k initial cash invested.
-18.76%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$4,209
Rent
-$4,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,209 income − $8,588 expenses = $4,379 out of pocket
Investment Breakdown
|
Purchase Price
$1248k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,481
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,209
Total Expenses
$8,588
Mortgage P&I
150%
$6,303
Property Taxes
9%
$394
Home Insurance
11%
$455
HOA
0%
$6
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463