Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.19% first-year return on $280k initial cash invested.
-17.19%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$5,950
Rent
-$4,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,950 income − $9,964 expenses = $4,014 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,950
Total Expenses
$9,964
Mortgage P&I
108%
$6,402
Property Taxes
19%
$1,103
Home Insurance
7%
$437
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654