Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.22% first-year return on $270k initial cash invested.
-8.22%
Cash On Cash
4.68%
Cap Rate
0.76
DSCR
$8,828
Rent
-$1,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,828 income − $10,675 expenses = $1,847 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.7%
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
$8,828
Total Expenses
$10,675
Mortgage P&I
70%
$6,174
Property Taxes
12%
$1,080
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$1,059
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$971