Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.92% first-year return on $270k initial cash invested.
-21.92%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$3,534
Rent
-$4,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,534
Total Expenses
$8,465
Mortgage P&I
168%
$5,950
Property Taxes
25%
$894
Home Insurance
12%
$420
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389