Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.88% first-year return on $281k initial cash invested.
-13.88%
Cash On Cash
3.53%
Cap Rate
0.56
DSCR
$7,638
Rent
-$3,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,638 income − $10,883 expenses = $3,245 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.0%
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
$7,638
Total Expenses
$10,883
Mortgage P&I
87%
$6,618
Property Taxes
16%
$1,229
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$917
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$840