Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.78% first-year return on $270k initial cash invested.
-8.78%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$6,944
Rent
-$1,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,944 income − $8,921 expenses = $1,977 out of pocket
Investment Breakdown
|
Purchase Price
$1201k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,006
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,944
Total Expenses
$8,921
Mortgage P&I
86%
$5,946
Property Taxes
3%
$194
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$833
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$764