Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.23% first-year return on $270k initial cash invested.
-24.23%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$2,292
Rent
-$5,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $7,744 expenses = $5,452 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,292
Total Expenses
$7,744
Mortgage P&I
268%
$6,147
Property Taxes
17%
$397
Home Insurance
18%
$420
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252