Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.43% first-year return on $280k initial cash invested.
-14.43%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$6,645
Rent
-$3,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,645 income − $10,014 expenses = $3,369 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,488
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,645
Total Expenses
$10,014
Mortgage P&I
95%
$6,296
Property Taxes
15%
$1,004
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$797
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$731