Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.72% first-year return on $270k initial cash invested.
-25.72%
Cash On Cash
0.93%
Cap Rate
0.14
DSCR
$3,522
Rent
-$5,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,522 income − $9,305 expenses = $5,783 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,522
Total Expenses
$9,305
Mortgage P&I
186%
$6,568
Property Taxes
32%
$1,119
Home Insurance
12%
$420
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387