Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.57% first-year return on $280k initial cash invested.
-27.57%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$2,900
Rent
-$6,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $9,341 expenses = $6,441 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,495
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,900
Total Expenses
$9,341
Mortgage P&I
219%
$6,344
Property Taxes
54%
$1,572
Home Insurance
15%
$437
HOA
0%
$2
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319