Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.33% first-year return on $275k initial cash invested.
-12.33%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$5,862
Rent
-$2,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,862 income − $8,689 expenses = $2,827 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%
$12,249
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,862
Total Expenses
$8,689
Mortgage P&I
105%
$6,166
Property Taxes
2%
$102
Home Insurance
7%
$429
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$645