Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.27% first-year return on $275k initial cash invested.
-15.27%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$4,750
Rent
-$3,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,750 income − $8,255 expenses = $3,505 out of pocket
Investment Breakdown
|
Purchase Price
$1226k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,260
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,750
Total Expenses
$8,255
Mortgage P&I
130%
$6,159
Property Taxes
1%
$53
Home Insurance
9%
$429
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522