Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.59% first-year return on $270k initial cash invested.
-16.59%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$5,206
Rent
-$3,728
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%
$11,985
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,206
Total Expenses
$8,934
Mortgage P&I
114%
$5,937
Property Taxes
15%
$797
Home Insurance
8%
$430
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573