Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.37% first-year return on $270k initial cash invested.
-14.37%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$5,955
Rent
-$3,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1201k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,014
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,955
Total Expenses
$9,191
Mortgage P&I
103%
$6,138
Property Taxes
6%
$382
Home Insurance
7%
$438
HOA
3%
$208
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655