Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.03% first-year return on $271k initial cash invested.
-16.03%
Cash On Cash
2.37%
Cap Rate
0.41
DSCR
$5,090
Rent
-$3,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,051
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,090
Total Expenses
$8,712
Mortgage P&I
114%
$5,801
Property Taxes
15%
$742
Home Insurance
9%
$437
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560