Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.52% first-year return on $280k initial cash invested.
-12.52%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$6,374
Rent
-$2,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,374 income − $9,298 expenses = $2,924 out of pocket
Investment Breakdown
|
Purchase Price
$1249k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,374
Total Expenses
$9,298
Mortgage P&I
98%
$6,253
Property Taxes
7%
$441
Home Insurance
7%
$437
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701