Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.95% first-year return on $270k initial cash invested.
-18.95%
Cash On Cash
2.5%
Cap Rate
0.38
DSCR
$5,184
Rent
-$4,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,184 income − $9,444 expenses = $4,260 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,184
Total Expenses
$9,444
Mortgage P&I
126%
$6,552
Property Taxes
14%
$710
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$570