Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.34% first-year return on $250k initial cash invested.
-10.34%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$7,161
Rent
-$2,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,161 income − $9,315 expenses = $2,154 out of pocket
Investment Breakdown
|
Purchase Price
$1105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,046
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,161
Total Expenses
$9,315
Mortgage P&I
78%
$5,592
Property Taxes
13%
$944
Home Insurance
5%
$345
HOA
0%
$0
Property Management
12%
$859
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$788