Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.59% first-year return on $281k initial cash invested.
-19.59%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$4,494
Rent
-$4,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,494 income − $9,072 expenses = $4,578 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
$4,494
Total Expenses
$9,072
Mortgage P&I
138%
$6,198
Property Taxes
20%
$908
Home Insurance
10%
$438
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494