Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.01% first-year return on $270k initial cash invested.
-14.01%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$6,864
Rent
-$3,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,864 income − $10,016 expenses = $3,152 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.7%
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
$6,864
Total Expenses
$10,016
Mortgage P&I
90%
$6,201
Property Taxes
15%
$1,060
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$755