Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.06% first-year return on $270k initial cash invested.
-21.06%
Cash On Cash
1.73%
Cap Rate
0.27
DSCR
$3,980
Rent
-$4,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,980 income − $8,719 expenses = $4,739 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,980
Total Expenses
$8,719
Mortgage P&I
159%
$6,310
Property Taxes
16%
$636
Home Insurance
11%
$420
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438