Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.3% first-year return on $270k initial cash invested.
-0.3%
Cash On Cash
6.3%
Cap Rate
1.06
DSCR
$10,306
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,306 income − $10,374 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.3%
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
$10,306
Total Expenses
$10,374
Mortgage P&I
58%
$5,954
Property Taxes
5%
$496
Home Insurance
4%
$420
HOA
0%
$0
Property Management
12%
$1,237
CapEx
4%
$412
Vacancy
3%
$309
Maintenance
4%
$412
Other
11%
$1,134