Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.8% first-year return on $270k initial cash invested.
-17.8%
Cash On Cash
2.78%
Cap Rate
0.42
DSCR
$6,194
Rent
-$4,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,194 income − $10,199 expenses = $4,005 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
7.2%
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
$6,194
Total Expenses
$10,199
Mortgage P&I
105%
$6,533
Property Taxes
18%
$1,140
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681