Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.42% first-year return on $271k initial cash invested.
-18.42%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$5,212
Rent
-$4,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,052
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,212
Total Expenses
$9,374
Mortgage P&I
112%
$5,827
Property Taxes
25%
$1,322
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573