Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.51% first-year return on $281k initial cash invested.
-14.51%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$6,454
Rent
-$3,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,454 income − $9,850 expenses = $3,396 out of pocket
Investment Breakdown
|
Purchase Price
$1252k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,521
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,454
Total Expenses
$9,850
Mortgage P&I
95%
$6,154
Property Taxes
16%
$1,056
Home Insurance
7%
$446
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710