Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.51% first-year return on $270k initial cash invested.
-18.51%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$3,596
Rent
-$4,165
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
6.2%
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
$3,596
Total Expenses
$7,761
Mortgage P&I
164%
$5,890
Property Taxes
6%
$227
Home Insurance
12%
$420
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396