Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.94% first-year return on $270k initial cash invested.
-13.94%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$5,544
Rent
-$3,136
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
6.4%
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
$5,544
Total Expenses
$8,680
Mortgage P&I
108%
$5,989
Property Taxes
7%
$386
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610