Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.84% first-year return on $250k initial cash invested.
-17.84%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$5,070
Rent
-$3,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,070 income − $8,786 expenses = $3,716 out of pocket
Investment Breakdown
|
Purchase Price
$1104k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,044
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,070
Total Expenses
$8,786
Mortgage P&I
110%
$5,587
Property Taxes
21%
$1,073
Home Insurance
8%
$402
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558