Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.94% first-year return on $74,595 initial cash invested.
-3.94%
Cash On Cash
5.41%
Cap Rate
0.88
DSCR
$1,962
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,962
Total Expenses
$2,207
Mortgage P&I
70%
$1,381
Property Taxes
3%
$66
Home Insurance
5%
$94
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$216