Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.25% first-year return on $250k initial cash invested.
-7.25%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$6,867
Rent
-$1,508
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%
$11,034
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,867
Total Expenses
$8,375
Mortgage P&I
80%
$5,469
Property Taxes
2%
$160
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$755