Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.08% first-year return on $281k initial cash invested.
-13.08%
Cash On Cash
3.6%
Cap Rate
0.57
DSCR
$6,615
Rent
-$3,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,615 income − $9,672 expenses = $3,057 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.8%
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
$6,615
Total Expenses
$9,672
Mortgage P&I
99%
$6,545
Property Taxes
7%
$439
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$198
Maintenance
4%
$265
Other
11%
$728