Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.66% first-year return on $275k initial cash invested.
-15.66%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$6,852
Rent
-$3,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,852 income − $10,443 expenses = $3,591 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,852
Total Expenses
$10,443
Mortgage P&I
91%
$6,252
Property Taxes
16%
$1,082
Home Insurance
6%
$429
HOA
5%
$350
Property Management
12%
$822
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$754