Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.04% first-year return on $270k initial cash invested.
-21.04%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$3,693
Rent
-$4,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,693
Total Expenses
$8,423
Mortgage P&I
161%
$5,932
Property Taxes
22%
$815
Home Insurance
11%
$420
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406