Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.11% first-year return on $281k initial cash invested.
-12.11%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$6,346
Rent
-$2,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,346 income − $9,176 expenses = $2,830 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,346
Total Expenses
$9,176
Mortgage P&I
98%
$6,189
Property Taxes
6%
$391
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698