Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.25% first-year return on $281k initial cash invested.
-24.25%
Cash On Cash
0.96%
Cap Rate
0.15
DSCR
$2,562
Rent
-$5,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $8,231 expenses = $5,669 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
$2,562
Total Expenses
$8,231
Mortgage P&I
256%
$6,569
Property Taxes
14%
$354
Home Insurance
17%
$438
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282