Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.62% first-year return on $281k initial cash invested.
-17.62%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$5,184
Rent
-$4,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,184 income − $9,302 expenses = $4,118 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,184
Total Expenses
$9,302
Mortgage P&I
121%
$6,280
Property Taxes
16%
$822
Home Insurance
8%
$438
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$570