Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.07% first-year return on $280k initial cash invested.
-15.07%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$5,714
Rent
-$3,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,714 income − $9,229 expenses = $3,515 out of pocket
Investment Breakdown
|
Purchase Price
$1247k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$249k
Closing costs
1%
$12,474
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,714
Total Expenses
$9,229
Mortgage P&I
111%
$6,343
Property Taxes
7%
$420
Home Insurance
8%
$455
HOA
1%
$67
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629