Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.88% first-year return on $250k initial cash invested.
-15.88%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$6,536
Rent
-$3,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,536 income − $9,838 expenses = $3,302 out of pocket
Investment Breakdown
|
Purchase Price
$1103k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,025
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,536
Total Expenses
$9,838
Mortgage P&I
82%
$5,361
Property Taxes
24%
$1,585
Home Insurance
6%
$396
HOA
4%
$275
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$719