Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.97% first-year return on $274k initial cash invested.
-17.97%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$4,410
Rent
-$4,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,206
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,410
Total Expenses
$8,517
Mortgage P&I
136%
$6,012
Property Taxes
11%
$482
Home Insurance
12%
$525
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485