Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.32% first-year return on $281k initial cash invested.
-15.32%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$6,429
Rent
-$3,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,429 income − $10,010 expenses = $3,581 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
$6,429
Total Expenses
$10,010
Mortgage P&I
97%
$6,254
Property Taxes
18%
$1,133
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707