Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.95% first-year return on $250k initial cash invested.
-26.95%
Cash On Cash
0.61%
Cap Rate
0.09
DSCR
$2,890
Rent
-$5,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $8,510 expenses = $5,620 out of pocket
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,061
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,890
Total Expenses
$8,510
Mortgage P&I
210%
$6,070
Property Taxes
36%
$1,054
Home Insurance
14%
$402
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318