Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.24% first-year return on $250k initial cash invested.
-12.24%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$5,664
Rent
-$2,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,664 income − $8,217 expenses = $2,553 out of pocket
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%
$11,066
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,664
Total Expenses
$8,217
Mortgage P&I
97%
$5,499
Property Taxes
7%
$389
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623