Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.27% first-year return on $250k initial cash invested.
-16.27%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$4,874
Rent
-$3,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,874 income − $8,266 expenses = $3,392 out of pocket
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,874
Total Expenses
$8,266
Mortgage P&I
115%
$5,613
Property Taxes
13%
$620
Home Insurance
8%
$376
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536