Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.47% first-year return on $275k initial cash invested.
-11.47%
Cash On Cash
3.43%
Cap Rate
0.6
DSCR
$6,304
Rent
-$2,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.0%
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
$6,304
Total Expenses
$8,936
Mortgage P&I
93%
$5,882
Property Taxes
5%
$335
Home Insurance
7%
$437
HOA
2%
$140
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693