Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.97% first-year return on $280k initial cash invested.
-7.97%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$9,082
Rent
-$1,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,082 income − $10,943 expenses = $1,861 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.4%
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
$9,082
Total Expenses
$10,943
Mortgage P&I
69%
$6,253
Property Taxes
13%
$1,166
Home Insurance
5%
$437
HOA
0%
$0
Property Management
12%
$1,090
CapEx
4%
$363
Vacancy
3%
$272
Maintenance
4%
$363
Other
11%
$999