Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.77% first-year return on $270k initial cash invested.
-14.77%
Cash On Cash
2.8%
Cap Rate
0.48
DSCR
$5,862
Rent
-$3,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,862
Total Expenses
$9,185
Mortgage P&I
100%
$5,887
Property Taxes
15%
$886
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$645