Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.92% first-year return on $250k initial cash invested.
-16.92%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$5,322
Rent
-$3,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$11,030
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,322
Total Expenses
$8,842
Mortgage P&I
102%
$5,454
Property Taxes
18%
$946
Home Insurance
8%
$402
HOA
4%
$230
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585