Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.75% first-year return on $275k initial cash invested.
-17.75%
Cash On Cash
2.84%
Cap Rate
0.43
DSCR
$6,582
Rent
-$4,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,582 income − $10,650 expenses = $4,068 out of pocket
Investment Breakdown
|
Purchase Price
$1224k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,238
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,582
Total Expenses
$10,650
Mortgage P&I
102%
$6,703
Property Taxes
19%
$1,219
Home Insurance
7%
$438
HOA
1%
$53
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724