Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.95% first-year return on $281k initial cash invested.
-23.95%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$2,859
Rent
-$5,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $8,458 expenses = $5,599 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
$2,859
Total Expenses
$8,458
Mortgage P&I
219%
$6,262
Property Taxes
28%
$787
Home Insurance
15%
$438
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314