Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.22% first-year return on $243k initial cash invested.
-13.22%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$5,738
Rent
-$2,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,738 income − $8,411 expenses = $2,673 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,696
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,738
Total Expenses
$8,411
Mortgage P&I
94%
$5,365
Property Taxes
12%
$709
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631