Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.79% first-year return on $273k initial cash invested.
-13.79%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$6,170
Rent
-$3,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1216k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,160
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,170
Total Expenses
$9,311
Mortgage P&I
96%
$5,894
Property Taxes
10%
$608
Home Insurance
7%
$411
HOA
5%
$300
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679