Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.69% first-year return on $270k initial cash invested.
-16.69%
Cash On Cash
2.82%
Cap Rate
0.45
DSCR
$6,304
Rent
-$3,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,304 income − $10,054 expenses = $3,750 out of pocket
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,304
Total Expenses
$10,054
Mortgage P&I
100%
$6,315
Property Taxes
19%
$1,178
Home Insurance
7%
$419
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693