Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.77% first-year return on $270k initial cash invested.
-15.77%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$4,716
Rent
-$3,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,716 income − $8,265 expenses = $3,549 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,716
Total Expenses
$8,265
Mortgage P&I
130%
$6,120
Property Taxes
3%
$121
Home Insurance
9%
$420
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519