Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.84% first-year return on $280k initial cash invested.
-16.84%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$5,770
Rent
-$3,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,770 income − $9,697 expenses = $3,927 out of pocket
Investment Breakdown
|
Purchase Price
$1247k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$249k
Closing costs
1%
$12,465
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,770
Total Expenses
$9,697
Mortgage P&I
109%
$6,280
Property Taxes
17%
$1,000
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635