Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.7% first-year return on $271k initial cash invested.
-16.7%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$5,370
Rent
-$3,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1203k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,025
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,370
Total Expenses
$9,135
Mortgage P&I
112%
$6,007
Property Taxes
16%
$864
Home Insurance
8%
$438
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591