Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.46% first-year return on $275k initial cash invested.
-14.46%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$6,183
Rent
-$3,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,183 income − $9,500 expenses = $3,317 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,249
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,183
Total Expenses
$9,500
Mortgage P&I
99%
$6,133
Property Taxes
13%
$828
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680