Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.52% first-year return on $270k initial cash invested.
-18.52%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$3,338
Rent
-$4,168
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
6.1%
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
$3,338
Total Expenses
$7,506
Mortgage P&I
175%
$5,833
Property Taxes
4%
$117
Home Insurance
13%
$420
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367