Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.72% first-year return on $270k initial cash invested.
-20.72%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$5,026
Rent
-$4,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,026 income − $9,689 expenses = $4,663 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
$5,026
Total Expenses
$9,689
Mortgage P&I
121%
$6,092
Property Taxes
29%
$1,468
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553