Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.53% first-year return on $270k initial cash invested.
-18.53%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,664
Rent
-$4,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $7,831 expenses = $4,167 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,664
Total Expenses
$7,831
Mortgage P&I
164%
$5,997
Property Taxes
5%
$167
Home Insurance
11%
$420
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403