Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.27% first-year return on $280k initial cash invested.
-19.27%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$3,903
Rent
-$4,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $8,403 expenses = $4,500 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$8,403
Mortgage P&I
160%
$6,247
Property Taxes
10%
$393
Home Insurance
11%
$437
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429