Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.85% first-year return on $275k initial cash invested.
-10.85%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$7,476
Rent
-$2,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,476 income − $9,960 expenses = $2,484 out of pocket
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%
$12,220
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,476
Total Expenses
$9,960
Mortgage P&I
82%
$6,122
Property Taxes
12%
$869
Home Insurance
6%
$428
HOA
0%
$0
Property Management
12%
$897
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$822