Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.09% first-year return on $274k initial cash invested.
-16.09%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$4,962
Rent
-$3,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$243k
Closing costs
1%
$12,168
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,962
Total Expenses
$8,630
Mortgage P&I
120%
$5,963
Property Taxes
10%
$510
Home Insurance
9%
$438
HOA
1%
$33
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$546