Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.84% first-year return on $270k initial cash invested.
-22.84%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,642
Rent
-$5,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,023
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,642
Total Expenses
$7,790
Mortgage P&I
225%
$5,939
Property Taxes
19%
$514
Home Insurance
17%
$438
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291