Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.98% first-year return on $275k initial cash invested.
-14.98%
Cash On Cash
3.23%
Cap Rate
0.51
DSCR
$7,086
Rent
-$3,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,086 income − $10,515 expenses = $3,429 out of pocket
Investment Breakdown
|
Purchase Price
$1223k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,225
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,086
Total Expenses
$10,515
Mortgage P&I
91%
$6,432
Property Taxes
16%
$1,115
Home Insurance
6%
$438
HOA
2%
$122
Property Management
12%
$850
CapEx
4%
$283
Vacancy
3%
$213
Maintenance
4%
$283
Other
11%
$779