Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.11% first-year return on $270k initial cash invested.
-9.11%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$7,744
Rent
-$2,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,744 income − $9,793 expenses = $2,049 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,997
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,744
Total Expenses
$9,793
Mortgage P&I
77%
$5,936
Property Taxes
10%
$800
Home Insurance
5%
$424
HOA
0%
$0
Property Management
12%
$929
CapEx
4%
$310
Vacancy
3%
$232
Maintenance
4%
$310
Other
11%
$852