Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.15% first-year return on $270k initial cash invested.
-14.15%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$6,532
Rent
-$3,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,532 income − $9,716 expenses = $3,184 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,532
Total Expenses
$9,716
Mortgage P&I
92%
$6,025
Property Taxes
16%
$1,050
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$719