Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.13% first-year return on $270k initial cash invested.
-16.13%
Cash On Cash
3.15%
Cap Rate
0.48
DSCR
$6,610
Rent
-$3,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,610 income − $10,242 expenses = $3,632 out of pocket
Investment Breakdown
|
Purchase Price
$1201k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,009
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,610
Total Expenses
$10,242
Mortgage P&I
99%
$6,516
Property Taxes
16%
$1,060
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727