Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.42% first-year return on $280k initial cash invested.
-13.42%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$6,831
Rent
-$3,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,831 income − $9,964 expenses = $3,133 out of pocket
Investment Breakdown
|
Purchase Price
$1248k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,484
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,831
Total Expenses
$9,964
Mortgage P&I
93%
$6,343
Property Taxes
12%
$846
Home Insurance
7%
$453
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751