Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.96% first-year return on $280k initial cash invested.
-15.96%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$5,535
Rent
-$3,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,535 income − $9,254 expenses = $3,719 out of pocket
Investment Breakdown
|
Purchase Price
$1246k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$249k
Closing costs
1%
$12,460
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,535
Total Expenses
$9,254
Mortgage P&I
113%
$6,227
Property Taxes
13%
$708
Home Insurance
8%
$438
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609