Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.57% first-year return on $270k initial cash invested.
-5.57%
Cash On Cash
5.17%
Cap Rate
0.86
DSCR
$9,412
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,412 income − $10,664 expenses = $1,252 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,412
Total Expenses
$10,664
Mortgage P&I
64%
$6,045
Property Taxes
10%
$953
Home Insurance
4%
$420
HOA
1%
$48
Property Management
12%
$1,129
CapEx
4%
$376
Vacancy
3%
$282
Maintenance
4%
$376
Other
11%
$1,035