Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.9% first-year return on $280k initial cash invested.
-10.9%
Cash On Cash
4.37%
Cap Rate
0.68
DSCR
$10,533
Rent
-$2,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,533 income − $13,076 expenses = $2,543 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%
$12,470
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,533
Total Expenses
$13,076
Mortgage P&I
63%
$6,667
Property Taxes
22%
$2,305
Home Insurance
5%
$523
HOA
0%
$0
Property Management
12%
$1,264
CapEx
4%
$421
Vacancy
3%
$316
Maintenance
4%
$421
Other
11%
$1,159