Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.94% first-year return on $274k initial cash invested.
-12.94%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$6,096
Rent
-$2,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,214
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,096
Total Expenses
$9,056
Mortgage P&I
100%
$6,076
Property Taxes
7%
$451
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671