Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.14% first-year return on $281k initial cash invested.
-13.14%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$6,495
Rent
-$3,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,495 income − $9,567 expenses = $3,072 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,495
Total Expenses
$9,567
Mortgage P&I
97%
$6,329
Property Taxes
8%
$550
Home Insurance
7%
$438
HOA
1%
$42
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714