Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.77% first-year return on $243k initial cash invested.
-11.77%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$6,309
Rent
-$2,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,309 income − $8,689 expenses = $2,380 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,695
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,309
Total Expenses
$8,689
Mortgage P&I
86%
$5,415
Property Taxes
12%
$728
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694