Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.08% first-year return on $274k initial cash invested.
-12.08%
Cash On Cash
3.36%
Cap Rate
0.58
DSCR
$6,502
Rent
-$2,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1220k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,198
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,502
Total Expenses
$9,262
Mortgage P&I
91%
$5,920
Property Taxes
10%
$660
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715