Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.39% first-year return on $281k initial cash invested.
-11.39%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$6,260
Rent
-$2,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,260 income − $8,923 expenses = $2,663 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,260
Total Expenses
$8,923
Mortgage P&I
99%
$6,189
Property Taxes
3%
$168
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$689