Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.83% first-year return on $270k initial cash invested.
-1.83%
Cash On Cash
6.04%
Cap Rate
1
DSCR
$10,064
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,064 income − $10,476 expenses = $412 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,064
Total Expenses
$10,476
Mortgage P&I
60%
$6,047
Property Taxes
6%
$586
Home Insurance
4%
$420
HOA
0%
$0
Property Management
12%
$1,208
CapEx
4%
$403
Vacancy
3%
$302
Maintenance
4%
$403
Other
11%
$1,107