Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.95% first-year return on $281k initial cash invested.
-16.95%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$4,977
Rent
-$3,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,977 income − $8,939 expenses = $3,962 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,977
Total Expenses
$8,939
Mortgage P&I
130%
$6,469
Property Taxes
5%
$258
Home Insurance
9%
$438
HOA
2%
$83
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547