Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.08% first-year return on $270k initial cash invested.
-22.08%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$3,754
Rent
-$4,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $8,721 expenses = $4,967 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,754
Total Expenses
$8,721
Mortgage P&I
166%
$6,227
Property Taxes
16%
$595
Home Insurance
11%
$420
HOA
5%
$203
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413