Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.23% first-year return on $271k initial cash invested.
-12.23%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$6,046
Rent
-$2,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1204k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,036
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,046
Total Expenses
$8,806
Mortgage P&I
98%
$5,946
Property Taxes
6%
$366
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665