Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.04% first-year return on $275k initial cash invested.
-13.04%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$6,774
Rent
-$2,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1222k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$244k
Closing costs
1%
$12,218
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,774
Total Expenses
$9,757
Mortgage P&I
89%
$6,006
Property Taxes
15%
$1,035
Home Insurance
6%
$413
HOA
0%
$0
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745