Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.3% first-year return on $250k initial cash invested.
-18.3%
Cash On Cash
2.72%
Cap Rate
0.41
DSCR
$5,616
Rent
-$3,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,616 income − $9,429 expenses = $3,813 out of pocket
Investment Breakdown
|
Purchase Price
$1105k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,050
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,616
Total Expenses
$9,429
Mortgage P&I
108%
$6,092
Property Taxes
18%
$1,025
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$618