Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -30.05% first-year return on $281k initial cash invested.
-30.05%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$4,424
Rent
-$7,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,424 income − $11,448 expenses = $7,024 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,424
Total Expenses
$11,448
Mortgage P&I
155%
$6,873
Property Taxes
59%
$2,632
Home Insurance
10%
$438
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487