Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.77% first-year return on $270k initial cash invested.
-10.77%
Cash On Cash
4.25%
Cap Rate
0.67
DSCR
$8,358
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,358 income − $10,781 expenses = $2,423 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.9%
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
$8,358
Total Expenses
$10,781
Mortgage P&I
76%
$6,340
Property Taxes
14%
$1,180
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$1,003
CapEx
4%
$334
Vacancy
3%
$251
Maintenance
4%
$334
Other
11%
$919