Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.38% first-year return on $270k initial cash invested.
-11.38%
Cash On Cash
3.84%
Cap Rate
0.63
DSCR
$8,061
Rent
-$2,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,061 income − $10,626 expenses = $2,565 out of pocket
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,022
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,061
Total Expenses
$10,626
Mortgage P&I
76%
$6,086
Property Taxes
15%
$1,217
Home Insurance
5%
$433
HOA
2%
$150
Property Management
12%
$967
CapEx
4%
$322
Vacancy
3%
$242
Maintenance
4%
$322
Other
11%
$887