Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -60.3% first-year return on $74,763 initial cash invested.
-60.3%
Cash On Cash
-10.29%
Cap Rate
-1.71
DSCR
$2,102
Rent
-$3,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $5,859 expenses = $3,757 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,763
Downpayment
20%
$54,060
Closing costs
1%
$2,703
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,102
Total Expenses
$5,859
Mortgage P&I
65%
$1,356
Property Taxes
176%
$3,691
Home Insurance
5%
$98
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231