Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.87% first-year return on $270k initial cash invested.
-13.87%
Cash On Cash
2.84%
Cap Rate
0.5
DSCR
$5,890
Rent
-$3,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,983
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,890
Total Expenses
$9,006
Mortgage P&I
97%
$5,719
Property Taxes
14%
$809
Home Insurance
7%
$432
HOA
1%
$42
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648