Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.47% first-year return on $270k initial cash invested.
-18.47%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$4,404
Rent
-$4,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,404 income − $8,559 expenses = $4,155 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
$4,404
Total Expenses
$8,559
Mortgage P&I
137%
$6,046
Property Taxes
14%
$597
Home Insurance
10%
$420
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484