Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.05% first-year return on $250k initial cash invested.
-18.05%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$4,239
Rent
-$3,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,239 income − $7,996 expenses = $3,757 out of pocket
Investment Breakdown
|
Purchase Price
$1104k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,039
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,239
Total Expenses
$7,996
Mortgage P&I
132%
$5,613
Property Taxes
13%
$539
Home Insurance
9%
$402
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466