Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.84% first-year return on $280k initial cash invested.
-11.84%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$6,330
Rent
-$2,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,330 income − $9,090 expenses = $2,760 out of pocket
Investment Breakdown
|
Purchase Price
$1246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$249k
Closing costs
1%
$12,459
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,330
Total Expenses
$9,090
Mortgage P&I
99%
$6,276
Property Taxes
3%
$216
Home Insurance
7%
$446
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696