Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.41% first-year return on $275k initial cash invested.
-13.41%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$5,788
Rent
-$3,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,788 income − $8,860 expenses = $3,072 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%
$12,231
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,788
Total Expenses
$8,860
Mortgage P&I
107%
$6,178
Property Taxes
5%
$274
Home Insurance
8%
$438
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637