Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.71% first-year return on $270k initial cash invested.
-13.71%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$6,189
Rent
-$3,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,989
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,189
Total Expenses
$9,271
Mortgage P&I
96%
$5,930
Property Taxes
13%
$815
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681