Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.34% first-year return on $280k initial cash invested.
-9.34%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$7,047
Rent
-$2,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,047 income − $9,229 expenses = $2,182 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,047
Total Expenses
$9,229
Mortgage P&I
89%
$6,258
Property Taxes
2%
$137
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775