Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.15% first-year return on $250k initial cash invested.
-12.15%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$6,118
Rent
-$2,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,118 income − $8,647 expenses = $2,529 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%
$11,034
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,118
Total Expenses
$8,647
Mortgage P&I
89%
$5,473
Property Taxes
13%
$813
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673