Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.03% first-year return on $280k initial cash invested.
-19.03%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$4,671
Rent
-$4,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,671 income − $9,113 expenses = $4,442 out of pocket
Investment Breakdown
|
Purchase Price
$1248k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,484
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,671
Total Expenses
$9,113
Mortgage P&I
134%
$6,273
Property Taxes
17%
$810
Home Insurance
9%
$441
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514