Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.95% first-year return on $281k initial cash invested.
-8.95%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$7,959
Rent
-$2,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,959 income − $10,051 expenses = $2,092 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,959
Total Expenses
$10,051
Mortgage P&I
79%
$6,252
Property Taxes
8%
$656
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$955
CapEx
4%
$318
Vacancy
3%
$239
Maintenance
4%
$318
Other
11%
$875