Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.73% first-year return on $270k initial cash invested.
-17.73%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$4,386
Rent
-$3,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,386 income − $8,376 expenses = $3,990 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
$4,386
Total Expenses
$8,376
Mortgage P&I
141%
$6,163
Property Taxes
7%
$303
Home Insurance
10%
$420
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$132
Maintenance
4%
$175
Other
11%
$482