Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.24% first-year return on $281k initial cash invested.
-17.24%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$4,173
Rent
-$4,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,173 income − $8,202 expenses = $4,029 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
$4,173
Total Expenses
$8,202
Mortgage P&I
150%
$6,269
Property Taxes
2%
$76
Home Insurance
11%
$438
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459