Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.97% first-year return on $280k initial cash invested.
-14.97%
Cash On Cash
3.25%
Cap Rate
0.51
DSCR
$6,114
Rent
-$3,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,114 income − $9,606 expenses = $3,492 out of pocket
Investment Breakdown
|
Purchase Price
$1247k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$249k
Closing costs
1%
$12,471
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,114
Total Expenses
$9,606
Mortgage P&I
108%
$6,620
Property Taxes
7%
$453
Home Insurance
7%
$453
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$183
Maintenance
4%
$245
Other
11%
$673