Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.05% first-year return on $280k initial cash invested.
-18.05%
Cash On Cash
2.52%
Cap Rate
0.4
DSCR
$6,129
Rent
-$4,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,129 income − $10,344 expenses = $4,215 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,489
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,129
Total Expenses
$10,344
Mortgage P&I
108%
$6,596
Property Taxes
20%
$1,228
Home Insurance
7%
$437
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674