Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.76% first-year return on $270k initial cash invested.
-15.76%
Cash On Cash
3.26%
Cap Rate
0.5
DSCR
$6,938
Rent
-$3,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,938 income − $10,478 expenses = $3,540 out of pocket
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
7.2%
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
$6,938
Total Expenses
$10,478
Mortgage P&I
94%
$6,521
Property Taxes
17%
$1,178
Home Insurance
6%
$419
HOA
0%
$0
Property Management
12%
$833
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$763