Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.4% first-year return on $275k initial cash invested.
-11.4%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$7,592
Rent
-$2,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$12,259
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,592
Total Expenses
$10,209
Mortgage P&I
80%
$6,085
Property Taxes
14%
$1,070
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$911
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$835