Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.1% first-year return on $250k initial cash invested.
-11.1%
Cash On Cash
3.58%
Cap Rate
0.62
DSCR
$6,548
Rent
-$2,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1105k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,048
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,548
Total Expenses
$8,860
Mortgage P&I
82%
$5,345
Property Taxes
14%
$887
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$786
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720