Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.94% first-year return on $281k initial cash invested.
-9.94%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$7,582
Rent
-$2,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,582 income − $9,905 expenses = $2,323 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
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
$7,582
Total Expenses
$9,905
Mortgage P&I
84%
$6,347
Property Taxes
4%
$294
Home Insurance
6%
$438
HOA
3%
$249
Property Management
12%
$910
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$834