Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.6% first-year return on $275k initial cash invested.
-17.6%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$5,556
Rent
-$4,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,556 income − $9,587 expenses = $4,031 out of pocket
Investment Breakdown
|
Purchase Price
$1223k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,234
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,556
Total Expenses
$9,587
Mortgage P&I
112%
$6,212
Property Taxes
14%
$764
Home Insurance
8%
$446
HOA
5%
$276
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611