Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.33% first-year return on $270k initial cash invested.
-14.33%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$6,824
Rent
-$3,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,824 income − $10,050 expenses = $3,226 out of pocket
Investment Breakdown
|
Purchase Price
$1201k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,008
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,824
Total Expenses
$10,050
Mortgage P&I
87%
$5,956
Property Taxes
19%
$1,325
Home Insurance
7%
$448
HOA
0%
$0
Property Management
12%
$819
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751