Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.33% first-year return on $270k initial cash invested.
-20.33%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$3,363
Rent
-$4,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $7,937 expenses = $4,574 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,363
Total Expenses
$7,937
Mortgage P&I
184%
$6,178
Property Taxes
6%
$190
Home Insurance
12%
$420
HOA
0%
$4
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370