Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.24% first-year return on $275k initial cash invested.
-18.24%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$3,939
Rent
-$4,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,939 income − $8,123 expenses = $4,184 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,939
Total Expenses
$8,123
Mortgage P&I
158%
$6,229
Property Taxes
1%
$53
Home Insurance
11%
$429
HOA
2%
$72
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433