Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.38% first-year return on $270k initial cash invested.
-21.38%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$3,192
Rent
-$4,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $8,002 expenses = $4,810 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,192
Total Expenses
$8,002
Mortgage P&I
191%
$6,102
Property Taxes
12%
$394
Home Insurance
13%
$420
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351