Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.63% first-year return on $274k initial cash invested.
-18.63%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$5,628
Rent
-$4,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1218k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,184
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,628
Total Expenses
$9,879
Mortgage P&I
110%
$6,181
Property Taxes
17%
$954
Home Insurance
8%
$438
HOA
7%
$393
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619