Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.61% first-year return on $270k initial cash invested.
-18.61%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$3,894
Rent
-$4,187
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
$3,894
Total Expenses
$8,081
Mortgage P&I
151%
$5,888
Property Taxes
12%
$449
Home Insurance
11%
$420
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428