Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.94% first-year return on $281k initial cash invested.
-21.94%
Cash On Cash
1.57%
Cap Rate
0.25
DSCR
$4,104
Rent
-$5,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $9,232 expenses = $5,128 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,104
Total Expenses
$9,232
Mortgage P&I
161%
$6,601
Property Taxes
19%
$799
Home Insurance
11%
$438
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451