Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.61% first-year return on $275k initial cash invested.
-12.61%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$6,602
Rent
-$2,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1224k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,235
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,602
Total Expenses
$9,492
Mortgage P&I
90%
$5,966
Property Taxes
13%
$844
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726