Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.48% first-year return on $270k initial cash invested.
-16.48%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$5,595
Rent
-$3,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,595 income − $9,305 expenses = $3,710 out of pocket
Investment Breakdown
|
Purchase Price
$1201k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,010
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,595
Total Expenses
$9,305
Mortgage P&I
109%
$6,098
Property Taxes
15%
$824
Home Insurance
9%
$481
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615