Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.14% first-year return on $270k initial cash invested.
-18.14%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$5,426
Rent
-$4,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,426 income − $9,508 expenses = $4,082 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,426
Total Expenses
$9,508
Mortgage P&I
113%
$6,154
Property Taxes
20%
$1,089
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597