Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.49% first-year return on $275k initial cash invested.
-14.49%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$5,698
Rent
-$3,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1222k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$244k
Closing costs
1%
$12,215
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,698
Total Expenses
$9,012
Mortgage P&I
107%
$6,096
Property Taxes
9%
$523
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627