Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.07% first-year return on $280k initial cash invested.
-12.07%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$7,245
Rent
-$2,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,245 income − $10,065 expenses = $2,820 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$250k
Closing costs
1%
$12,498
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,245
Total Expenses
$10,065
Mortgage P&I
88%
$6,346
Property Taxes
8%
$556
Home Insurance
10%
$700
HOA
0%
$0
Property Management
12%
$869
CapEx
4%
$290
Vacancy
3%
$217
Maintenance
4%
$290
Other
11%
$797