Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.16% first-year return on $250k initial cash invested.
-15.16%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$5,914
Rent
-$3,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,055
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,914
Total Expenses
$9,074
Mortgage P&I
92%
$5,437
Property Taxes
20%
$1,209
Home Insurance
7%
$416
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$651