Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.96% first-year return on $270k initial cash invested.
-15.96%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$6,712
Rent
-$3,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,712 income − $10,301 expenses = $3,589 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,712
Total Expenses
$10,301
Mortgage P&I
90%
$6,071
Property Taxes
18%
$1,200
Home Insurance
6%
$420
HOA
5%
$330
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738