Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.76% first-year return on $270k initial cash invested.
-17.76%
Cash On Cash
2.87%
Cap Rate
0.43
DSCR
$6,375
Rent
-$4,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,375 income − $10,376 expenses = $4,001 out of pocket
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,018
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,375
Total Expenses
$10,376
Mortgage P&I
104%
$6,625
Property Taxes
18%
$1,146
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701