Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.84% first-year return on $275k initial cash invested.
-17.84%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$5,746
Rent
-$4,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,746 income − $9,840 expenses = $4,094 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%
$12,259
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,746
Total Expenses
$9,840
Mortgage P&I
106%
$6,109
Property Taxes
23%
$1,322
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632