Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.72% first-year return on $281k initial cash invested.
-21.72%
Cash On Cash
1.82%
Cap Rate
0.28
DSCR
$3,867
Rent
-$5,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $8,943 expenses = $5,076 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,867
Total Expenses
$8,943
Mortgage P&I
176%
$6,822
Property Taxes
9%
$343
Home Insurance
11%
$438
HOA
1%
$25
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425