Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.95% first-year return on $281k initial cash invested.
-20.95%
Cash On Cash
2.24%
Cap Rate
0.33
DSCR
$5,570
Rent
-$4,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,570 income − $10,468 expenses = $4,898 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.5%
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
$5,570
Total Expenses
$10,468
Mortgage P&I
126%
$7,012
Property Taxes
20%
$1,094
Home Insurance
8%
$438
HOA
1%
$30
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613