Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.96% first-year return on $275k initial cash invested.
-12.96%
Cash On Cash
3.61%
Cap Rate
0.58
DSCR
$7,634
Rent
-$2,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,634 income − $10,606 expenses = $2,972 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.7%
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
$7,634
Total Expenses
$10,606
Mortgage P&I
83%
$6,350
Property Taxes
14%
$1,082
Home Insurance
6%
$429
HOA
2%
$150
Property Management
12%
$916
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$840