Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.05% first-year return on $275k initial cash invested.
-12.05%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$6,948
Rent
-$2,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,948 income − $9,715 expenses = $2,767 out of pocket
Investment Breakdown
|
Purchase Price
$1226k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,260
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,948
Total Expenses
$9,715
Mortgage P&I
87%
$6,070
Property Taxes
12%
$842
Home Insurance
6%
$441
HOA
0%
$0
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$764