Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.86% first-year return on $250k initial cash invested.
-7.86%
Cash On Cash
4.51%
Cap Rate
0.76
DSCR
$8,160
Rent
-$1,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1107k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,070
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,160
Total Expenses
$9,800
Mortgage P&I
67%
$5,476
Property Taxes
9%
$737
Home Insurance
5%
$402
HOA
5%
$411
Property Management
12%
$979
CapEx
4%
$326
Vacancy
3%
$245
Maintenance
4%
$326
Other
11%
$898