Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.78% first-year return on $270k initial cash invested.
-15.78%
Cash On Cash
3.01%
Cap Rate
0.48
DSCR
$6,573
Rent
-$3,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,573 income − $10,127 expenses = $3,554 out of pocket
Investment Breakdown
|
Purchase Price
$1201k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,013
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,573
Total Expenses
$10,127
Mortgage P&I
96%
$6,308
Property Taxes
18%
$1,168
Home Insurance
6%
$416
HOA
0%
$0
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$723