Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.31% first-year return on $281k initial cash invested.
-15.31%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$6,640
Rent
-$3,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,640 income − $10,218 expenses = $3,578 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
$6,640
Total Expenses
$10,218
Mortgage P&I
94%
$6,251
Property Taxes
19%
$1,271
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$797
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$730