Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.65% first-year return on $270k initial cash invested.
-15.65%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$6,237
Rent
-$3,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,237 income − $9,755 expenses = $3,518 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.7%
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
$6,237
Total Expenses
$9,755
Mortgage P&I
99%
$6,157
Property Taxes
17%
$1,059
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686