Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.6% first-year return on $270k initial cash invested.
-23.6%
Cash On Cash
1.7%
Cap Rate
0.25
DSCR
$4,046
Rent
-$5,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,046 income − $9,355 expenses = $5,309 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
7.7%
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
$4,046
Total Expenses
$9,355
Mortgage P&I
169%
$6,846
Property Taxes
11%
$436
Home Insurance
10%
$420
HOA
7%
$277
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445