Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.12% first-year return on $272k initial cash invested.
-13.12%
Cash On Cash
3.12%
Cap Rate
0.54
DSCR
$6,284
Rent
-$2,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1210k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,104
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,284
Total Expenses
$9,261
Mortgage P&I
93%
$5,871
Property Taxes
11%
$699
Home Insurance
7%
$438
HOA
2%
$117
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$189
Maintenance
4%
$251
Other
11%
$691