Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.27% first-year return on $281k initial cash invested.
-25.27%
Cash On Cash
1.21%
Cap Rate
0.18
DSCR
$3,556
Rent
-$5,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,556 income − $9,463 expenses = $5,907 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,556
Total Expenses
$9,463
Mortgage P&I
197%
$7,021
Property Taxes
22%
$795
Home Insurance
12%
$438
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391