Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.61% first-year return on $250k initial cash invested.
-13.61%
Cash On Cash
3.34%
Cap Rate
0.54
DSCR
$6,495
Rent
-$2,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,495 income − $9,331 expenses = $2,836 out of pocket
Investment Breakdown
|
Purchase Price
$1105k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,054
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,495
Total Expenses
$9,331
Mortgage P&I
87%
$5,657
Property Taxes
17%
$1,081
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714