Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.49% first-year return on $270k initial cash invested.
-15.49%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$5,452
Rent
-$3,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,452 income − $8,938 expenses = $3,486 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,452
Total Expenses
$8,938
Mortgage P&I
111%
$6,056
Property Taxes
11%
$608
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600