Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.66% first-year return on $270k initial cash invested.
-13.66%
Cash On Cash
3.46%
Cap Rate
0.55
DSCR
$5,754
Rent
-$3,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,754 income − $8,827 expenses = $3,073 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,754
Total Expenses
$8,827
Mortgage P&I
109%
$6,298
Property Taxes
1%
$74
Home Insurance
7%
$420
HOA
1%
$79
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633