Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.23% first-year return on $270k initial cash invested.
-23.23%
Cash On Cash
1.48%
Cap Rate
0.23
DSCR
$4,222
Rent
-$5,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,222 income − $9,449 expenses = $5,227 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,222
Total Expenses
$9,449
Mortgage P&I
155%
$6,533
Property Taxes
25%
$1,060
Home Insurance
10%
$420
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464