Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.72% first-year return on $270k initial cash invested.
-13.72%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$6,200
Rent
-$3,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,200 income − $9,287 expenses = $3,087 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,200
Total Expenses
$9,287
Mortgage P&I
97%
$6,008
Property Taxes
12%
$751
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$744
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$682