Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.2% first-year return on $281k initial cash invested.
-29.2%
Cash On Cash
-0.52%
Cap Rate
-0.09
DSCR
$2,042
Rent
-$6,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $8,867 expenses = $6,825 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,042
Total Expenses
$8,867
Mortgage P&I
304%
$6,198
Property Taxes
75%
$1,536
Home Insurance
21%
$438
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225