Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.57% first-year return on $270k initial cash invested.
-7.57%
Cash On Cash
4.74%
Cap Rate
0.78
DSCR
$8,650
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,650 income − $10,353 expenses = $1,703 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.5%
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
$8,650
Total Expenses
$10,353
Mortgage P&I
70%
$6,093
Property Taxes
8%
$725
Home Insurance
5%
$420
HOA
2%
$173
Property Management
12%
$1,038
CapEx
4%
$346
Vacancy
3%
$260
Maintenance
4%
$346
Other
11%
$952