Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.17% first-year return on $275k initial cash invested.
-4.17%
Cash On Cash
5.15%
Cap Rate
0.89
DSCR
$8,266
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.0%
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
$8,266
Total Expenses
$9,223
Mortgage P&I
71%
$5,882
Property Taxes
1%
$101
Home Insurance
5%
$429
HOA
0%
$0
Property Management
12%
$992
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$909