Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.83% first-year return on $270k initial cash invested.
-13.83%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$6,798
Rent
-$3,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,798 income − $9,907 expenses = $3,109 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
$6,798
Total Expenses
$9,907
Mortgage P&I
88%
$5,956
Property Taxes
18%
$1,219
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$816
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$748