Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $281k initial cash invested.
-9.7%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$7,600
Rent
-$2,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,600 income − $9,868 expenses = $2,268 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
$7,600
Total Expenses
$9,868
Mortgage P&I
83%
$6,287
Property Taxes
5%
$379
Home Insurance
6%
$438
HOA
2%
$180
Property Management
12%
$912
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$836