Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.53% first-year return on $275k initial cash invested.
-17.53%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$4,767
Rent
-$4,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,767
Total Expenses
$8,788
Mortgage P&I
128%
$6,116
Property Taxes
13%
$622
Home Insurance
9%
$429
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524