Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.93% first-year return on $281k initial cash invested.
-18.93%
Cash On Cash
2.58%
Cap Rate
0.39
DSCR
$4,802
Rent
-$4,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,802 income − $9,226 expenses = $4,424 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,802
Total Expenses
$9,226
Mortgage P&I
144%
$6,919
Property Taxes
5%
$237
Home Insurance
9%
$438
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528