Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.22% first-year return on $270k initial cash invested.
-19.22%
Cash On Cash
2.18%
Cap Rate
0.34
DSCR
$4,179
Rent
-$4,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,179 income − $8,504 expenses = $4,325 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,179
Total Expenses
$8,504
Mortgage P&I
152%
$6,340
Property Taxes
6%
$253
Home Insurance
10%
$420
HOA
2%
$71
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460