Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.95% first-year return on $276k initial cash invested.
-15.95%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$5,416
Rent
-$3,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1230k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,302
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,416
Total Expenses
$9,090
Mortgage P&I
112%
$6,056
Property Taxes
14%
$737
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596