Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.52% first-year return on $280k initial cash invested.
-16.52%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$5,264
Rent
-$3,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,264 income − $9,114 expenses = $3,850 out of pocket
Investment Breakdown
|
Purchase Price
$1246k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$249k
Closing costs
1%
$12,457
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,264
Total Expenses
$9,114
Mortgage P&I
120%
$6,336
Property Taxes
10%
$538
Home Insurance
9%
$449
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579