Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.41% first-year return on $280k initial cash invested.
-19.41%
Cash On Cash
2.4%
Cap Rate
0.37
DSCR
$5,955
Rent
-$4,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,955 income − $10,489 expenses = $4,534 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,955
Total Expenses
$10,489
Mortgage P&I
114%
$6,799
Property Taxes
21%
$1,228
Home Insurance
7%
$437
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655