Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.89% first-year return on $271k initial cash invested.
-19.89%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$3,990
Rent
-$4,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1203k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,031
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,990
Total Expenses
$8,475
Mortgage P&I
156%
$6,226
Property Taxes
11%
$445
Home Insurance
11%
$446
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439