Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.78% first-year return on $275k initial cash invested.
-12.78%
Cash On Cash
3.51%
Cap Rate
0.57
DSCR
$6,486
Rent
-$2,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,486 income − $9,418 expenses = $2,932 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,251
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,486
Total Expenses
$9,418
Mortgage P&I
96%
$6,258
Property Taxes
8%
$506
Home Insurance
7%
$450
HOA
0%
$0
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$195
Maintenance
4%
$259
Other
11%
$713