Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.49% first-year return on $250k initial cash invested.
-15.49%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$4,984
Rent
-$3,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,984 income − $8,206 expenses = $3,222 out of pocket
Investment Breakdown
|
Purchase Price
$1103k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,026
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,984
Total Expenses
$8,206
Mortgage P&I
110%
$5,489
Property Taxes
12%
$592
Home Insurance
8%
$402
HOA
1%
$29
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$150
Maintenance
4%
$199
Other
11%
$548