Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.28% first-year return on $281k initial cash invested.
-22.28%
Cash On Cash
1.49%
Cap Rate
0.23
DSCR
$3,776
Rent
-$5,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $8,983 expenses = $5,207 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$8,983
Mortgage P&I
175%
$6,604
Property Taxes
17%
$658
Home Insurance
12%
$438
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415