Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.38% first-year return on $270k initial cash invested.
-11.38%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$7,014
Rent
-$2,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,014 income − $9,572 expenses = $2,558 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,014
Total Expenses
$9,572
Mortgage P&I
86%
$6,042
Property Taxes
10%
$724
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$210
Maintenance
4%
$281
Other
11%
$772