Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $275k initial cash invested.
-9.56%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$6,867
Rent
-$2,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,867 income − $9,061 expenses = $2,194 out of pocket
Investment Breakdown
|
Purchase Price
$1226k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,256
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,867
Total Expenses
$9,061
Mortgage P&I
88%
$6,026
Property Taxes
4%
$247
Home Insurance
7%
$453
HOA
0%
$0
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$755