Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.51% first-year return on $275k initial cash invested.
-16.51%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$5,907
Rent
-$3,786
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,243
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,907
Total Expenses
$9,693
Mortgage P&I
104%
$6,144
Property Taxes
11%
$660
Home Insurance
7%
$432
HOA
8%
$449
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650