Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.19% first-year return on $270k initial cash invested.
-16.19%
Cash On Cash
3.22%
Cap Rate
0.49
DSCR
$6,878
Rent
-$3,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,878 income − $10,518 expenses = $3,640 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,878
Total Expenses
$10,518
Mortgage P&I
96%
$6,581
Property Taxes
17%
$1,179
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757