Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.83% first-year return on $250k initial cash invested.
-14.83%
Cash On Cash
2.64%
Cap Rate
0.46
DSCR
$5,378
Rent
-$3,094
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,062
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,378
Total Expenses
$8,472
Mortgage P&I
99%
$5,311
Property Taxes
18%
$992
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592