Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.58% first-year return on $281k initial cash invested.
-5.58%
Cash On Cash
5.27%
Cap Rate
0.85
DSCR
$9,166
Rent
-$1,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,166 income − $10,471 expenses = $1,305 out of pocket
Investment Breakdown
|
Purchase Price
$1251k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,509
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,166
Total Expenses
$10,471
Mortgage P&I
70%
$6,428
Property Taxes
5%
$456
Home Insurance
5%
$453
HOA
0%
$17
Property Management
12%
$1,100
CapEx
4%
$367
Vacancy
3%
$275
Maintenance
4%
$367
Other
11%
$1,008