Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.5% first-year return on $270k initial cash invested.
-11.5%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$7,380
Rent
-$2,587
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,380
Total Expenses
$9,967
Mortgage P&I
78%
$5,776
Property Taxes
17%
$1,262
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$886
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$812