Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.21% first-year return on $281k initial cash invested.
-7.21%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$8,304
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,304 income − $9,989 expenses = $1,685 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.4%
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
$8,304
Total Expenses
$9,989
Mortgage P&I
75%
$6,234
Property Taxes
6%
$495
Home Insurance
5%
$438
HOA
0%
$0
Property Management
12%
$996
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$913