Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.74% first-year return on $270k initial cash invested.
-3.74%
Cash On Cash
5.44%
Cap Rate
0.92
DSCR
$8,805
Rent
-$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,805 income − $9,647 expenses = $842 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,993
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,805
Total Expenses
$9,647
Mortgage P&I
67%
$5,926
Property Taxes
3%
$239
Home Insurance
5%
$438
HOA
1%
$50
Property Management
12%
$1,057
CapEx
4%
$352
Vacancy
3%
$264
Maintenance
4%
$352
Other
11%
$969