Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.92% first-year return on $275k initial cash invested.
-7.92%
Cash On Cash
4.3%
Cap Rate
0.75
DSCR
$8,102
Rent
-$1,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1224k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,240
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,102
Total Expenses
$9,917
Mortgage P&I
73%
$5,877
Property Taxes
11%
$857
Home Insurance
5%
$429
HOA
0%
$0
Property Management
12%
$972
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$891