Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.92% first-year return on $270k initial cash invested.
-11.92%
Cash On Cash
4.38%
Cap Rate
0.65
DSCR
$8,361
Rent
-$2,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,361 income − $11,044 expenses = $2,683 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
7.5%
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
$8,361
Total Expenses
$11,044
Mortgage P&I
81%
$6,732
Property Taxes
13%
$1,050
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$1,003
CapEx
4%
$334
Vacancy
3%
$251
Maintenance
4%
$334
Other
11%
$920