Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.57% first-year return on $281k initial cash invested.
-13.57%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$6,806
Rent
-$3,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,806 income − $9,978 expenses = $3,172 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,806
Total Expenses
$9,978
Mortgage P&I
91%
$6,185
Property Taxes
15%
$1,041
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$817
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$749