Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.97% first-year return on $270k initial cash invested.
-4.97%
Cash On Cash
5.21%
Cap Rate
0.87
DSCR
$9,090
Rent
-$1,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1201k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,010
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,090
Total Expenses
$10,209
Mortgage P&I
66%
$5,972
Property Taxes
8%
$701
Home Insurance
5%
$438
HOA
0%
$6
Property Management
12%
$1,091
CapEx
4%
$364
Vacancy
3%
$273
Maintenance
4%
$364
Other
11%
$1,000