Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.28% first-year return on $274k initial cash invested.
-18.28%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$4,998
Rent
-$4,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1218k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,180
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,998
Total Expenses
$9,169
Mortgage P&I
121%
$6,039
Property Taxes
20%
$996
Home Insurance
9%
$434
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550