Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.89% first-year return on $273k initial cash invested.
-15.89%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$6,374
Rent
-$3,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,147
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,374
Total Expenses
$9,991
Mortgage P&I
96%
$6,119
Property Taxes
20%
$1,276
Home Insurance
7%
$429
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701