Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.91% first-year return on $281k initial cash invested.
-25.91%
Cash On Cash
0.97%
Cap Rate
0.15
DSCR
$4,972
Rent
-$6,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,972 income − $11,028 expenses = $6,056 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,972
Total Expenses
$11,028
Mortgage P&I
138%
$6,866
Property Taxes
32%
$1,613
Home Insurance
9%
$438
HOA
8%
$420
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547