Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.38% first-year return on $281k initial cash invested.
-16.38%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$6,147
Rent
-$3,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,147 income − $9,976 expenses = $3,829 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,147
Total Expenses
$9,976
Mortgage P&I
103%
$6,313
Property Taxes
18%
$1,135
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676