Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.6% first-year return on $243k initial cash invested.
-15.6%
Cash On Cash
3.06%
Cap Rate
0.48
DSCR
$6,076
Rent
-$3,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,076 income − $9,230 expenses = $3,154 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,698
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,076
Total Expenses
$9,230
Mortgage P&I
93%
$5,637
Property Taxes
17%
$1,026
Home Insurance
6%
$382
HOA
2%
$120
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668