Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.35% first-year return on $270k initial cash invested.
-14.35%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$6,268
Rent
-$3,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,268 income − $9,500 expenses = $3,232 out of pocket
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,015
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,268
Total Expenses
$9,500
Mortgage P&I
96%
$6,031
Property Taxes
15%
$918
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$752
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$689