Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.77% first-year return on $270k initial cash invested.
-17.77%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$5,670
Rent
-$3,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,670 income − $9,668 expenses = $3,998 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,670
Total Expenses
$9,668
Mortgage P&I
108%
$6,140
Property Taxes
21%
$1,180
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624