Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.94% first-year return on $270k initial cash invested.
-15.94%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$6,014
Rent
-$3,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,014 income − $9,606 expenses = $3,592 out of pocket
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,023
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,014
Total Expenses
$9,606
Mortgage P&I
101%
$6,059
Property Taxes
18%
$1,063
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$180
Maintenance
4%
$241
Other
11%
$662