Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.95% first-year return on $275k initial cash invested.
-11.95%
Cash On Cash
3.85%
Cap Rate
0.61
DSCR
$6,762
Rent
-$2,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,762 income − $9,503 expenses = $2,741 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.8%
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
$6,762
Total Expenses
$9,503
Mortgage P&I
95%
$6,399
Property Taxes
4%
$257
Home Insurance
6%
$429
HOA
2%
$120
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$744