Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.5% first-year return on $272k initial cash invested.
-13.5%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$5,420
Rent
-$3,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1207k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$241k
Closing costs
1%
$12,072
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,420
Total Expenses
$8,474
Mortgage P&I
110%
$5,946
Property Taxes
5%
$274
Home Insurance
8%
$411
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596