Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.06% first-year return on $281k initial cash invested.
-10.06%
Cash On Cash
4.19%
Cap Rate
0.68
DSCR
$7,890
Rent
-$2,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,890 income − $10,242 expenses = $2,352 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.6%
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
$7,890
Total Expenses
$10,242
Mortgage P&I
81%
$6,398
Property Taxes
9%
$722
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$947
CapEx
4%
$316
Vacancy
3%
$237
Maintenance
4%
$316
Other
11%
$868