Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24% first-year return on $270k initial cash invested.
-24%
Cash On Cash
1.01%
Cap Rate
0.16
DSCR
$2,458
Rent
-$5,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $7,859 expenses = $5,401 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
$2,458
Total Expenses
$7,859
Mortgage P&I
257%
$6,312
Property Taxes
12%
$292
Home Insurance
17%
$420
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270