Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.32% first-year return on $270k initial cash invested.
-18.32%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$4,906
Rent
-$4,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,906 income − $9,027 expenses = $4,121 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,906
Total Expenses
$9,027
Mortgage P&I
123%
$6,029
Property Taxes
19%
$910
Home Insurance
9%
$420
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540