Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.82% first-year return on $270k initial cash invested.
-12.82%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$5,578
Rent
-$2,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,578 income − $8,458 expenses = $2,880 out of pocket
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,578
Total Expenses
$8,458
Mortgage P&I
109%
$6,064
Property Taxes
1%
$79
Home Insurance
8%
$419
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614