Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.34% first-year return on $281k initial cash invested.
-17.34%
Cash On Cash
2.57%
Cap Rate
0.41
DSCR
$5,314
Rent
-$4,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,314 income − $9,368 expenses = $4,054 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,314
Total Expenses
$9,368
Mortgage P&I
123%
$6,522
Property Taxes
11%
$600
Home Insurance
8%
$438
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$585