Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.45% first-year return on $270k initial cash invested.
-12.45%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$6,274
Rent
-$2,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,274 income − $9,072 expenses = $2,798 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,274
Total Expenses
$9,072
Mortgage P&I
96%
$6,051
Property Taxes
6%
$388
Home Insurance
7%
$420
HOA
1%
$80
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690