Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.01% first-year return on $270k initial cash invested.
-20.01%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$3,106
Rent
-$4,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,106 income − $7,608 expenses = $4,502 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
$3,106
Total Expenses
$7,608
Mortgage P&I
195%
$6,048
Property Taxes
3%
$84
Home Insurance
14%
$420
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342